[EPICON] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[EPICON] EPICON BERHAD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -62.86%
YoY- 110.13%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 129,686 163,352 179,459 194,193 185,940 194,972 216,539 -8.18%
PBT 1,845 4,661 12,430 2,212 -20,284 -18,899 2,957 -7.55%
Tax -52 -925 -729 -148 0 0 -1,225 -40.92%
NP 1,793 3,736 11,701 2,064 -20,284 -18,899 1,732 0.57%
-
NP to SH 1,793 3,736 11,701 2,064 -20,374 -18,899 1,484 3.20%
-
Tax Rate 2.82% 19.85% 5.86% 6.69% - - 41.43% -
Total Cost 127,893 159,616 167,758 192,129 206,224 213,871 214,807 -8.27%
-
Net Worth 128,895 128,550 120,839 101,015 96,406 106,849 18,171 38.59%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 128,895 128,550 120,839 101,015 96,406 106,849 18,171 38.59%
NOSH 402,798 402,798 402,798 374,133 321,356 333,904 302,857 4.86%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 1.38% 2.29% 6.52% 1.06% -10.91% -9.69% 0.80% -
ROE 1.39% 2.91% 9.68% 2.04% -21.13% -17.69% 8.17% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 32.20 40.66 44.55 51.90 57.86 58.39 71.50 -12.44%
EPS 0.45 0.93 2.91 0.56 -6.34 -5.66 0.49 -1.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.30 0.27 0.30 0.32 0.06 32.16%
Adjusted Per Share Value based on latest NOSH - 374,133
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 21.80 27.46 30.17 32.65 31.26 32.78 36.41 -8.19%
EPS 0.30 0.63 1.97 0.35 -3.43 -3.18 0.25 3.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2167 0.2161 0.2032 0.1698 0.1621 0.1796 0.0306 38.55%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.215 0.37 0.15 0.15 0.14 0.17 0.23 -
P/RPS 0.67 0.91 0.34 0.29 0.24 0.29 0.32 13.10%
P/EPS 48.30 39.78 5.16 27.19 -2.21 -3.00 46.94 0.47%
EY 2.07 2.51 19.37 3.68 -45.29 -33.29 2.13 -0.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.16 0.50 0.56 0.47 0.53 3.83 -25.20%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 27/11/14 29/11/13 23/11/12 30/11/11 30/11/10 16/11/09 -
Price 0.22 0.33 0.15 0.14 0.14 0.14 0.25 -
P/RPS 0.68 0.81 0.34 0.27 0.24 0.24 0.35 11.69%
P/EPS 49.42 35.48 5.16 25.38 -2.21 -2.47 51.02 -0.52%
EY 2.02 2.82 19.37 3.94 -45.29 -40.43 1.96 0.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.03 0.50 0.52 0.47 0.44 4.17 -25.89%

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