[EPICON] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[EPICON] EPICON BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 778.12%
YoY- 155.63%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 86,988 83,065 111,748 118,161 129,228 123,680 125,797 -5.95%
PBT -3,136 1,205 5,728 14,937 5,657 -13,159 -11,794 -19.79%
Tax -138 -45 -725 -729 -99 0 0 -
NP -3,274 1,160 5,003 14,208 5,558 -13,159 -11,794 -19.21%
-
NP to SH -3,274 1,160 5,003 14,208 5,558 -13,178 -11,794 -19.21%
-
Tax Rate - 3.73% 12.66% 4.88% 1.75% - - -
Total Cost 90,262 81,905 106,745 103,953 123,670 136,839 137,591 -6.77%
-
Net Worth 128,895 128,895 128,895 124,867 104,445 101,613 99,540 4.39%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 128,895 128,895 128,895 124,867 104,445 101,613 99,540 4.39%
NOSH 402,798 402,798 402,798 402,798 373,020 317,542 301,636 4.93%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -3.76% 1.40% 4.48% 12.02% 4.30% -10.64% -9.38% -
ROE -2.54% 0.90% 3.88% 11.38% 5.32% -12.97% -11.85% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 21.60 20.62 27.74 29.34 34.64 38.95 41.70 -10.37%
EPS -0.81 0.29 1.24 3.53 1.49 -4.15 -3.91 -23.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.32 0.31 0.28 0.32 0.33 -0.51%
Adjusted Per Share Value based on latest NOSH - 402,798
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 14.62 13.97 18.79 19.87 21.73 20.79 21.15 -5.96%
EPS -0.55 0.20 0.84 2.39 0.93 -2.22 -1.98 -19.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2167 0.2167 0.2167 0.2099 0.1756 0.1708 0.1674 4.39%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.145 0.26 0.31 0.135 0.16 0.17 0.17 -
P/RPS 0.67 1.26 1.12 0.46 0.46 0.44 0.41 8.52%
P/EPS -17.84 90.28 24.96 3.83 10.74 -4.10 -4.35 26.49%
EY -5.61 1.11 4.01 26.13 9.31 -24.41 -23.00 -20.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.81 0.97 0.44 0.57 0.53 0.52 -2.37%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 28/08/15 27/08/14 30/08/13 30/08/12 26/08/11 26/08/10 -
Price 0.15 0.205 0.305 0.14 0.14 0.135 0.17 -
P/RPS 0.69 0.99 1.10 0.48 0.40 0.35 0.41 9.05%
P/EPS -18.45 71.18 24.56 3.97 9.40 -3.25 -4.35 27.20%
EY -5.42 1.40 4.07 25.20 10.64 -30.74 -23.00 -21.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.64 0.95 0.45 0.50 0.42 0.52 -1.66%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment