[EPICON] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[EPICON] EPICON BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 41.47%
YoY- 110.78%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 179,512 221,391 239,959 260,174 253,774 264,506 283,034 -7.30%
PBT 5,291 6,821 14,400 6,323 -25,918 -26,044 -10,043 -
Tax -4,058 -925 -543 -3,403 -727 -5,096 -3,797 1.11%
NP 1,233 5,896 13,857 2,920 -26,645 -31,140 -13,840 -
-
NP to SH 1,233 5,896 13,857 2,920 -27,095 -31,403 -14,102 -
-
Tax Rate 76.70% 13.56% 3.77% 53.82% - - - -
Total Cost 178,279 215,495 226,102 257,254 280,419 295,646 296,874 -8.14%
-
Net Worth 128,895 129,227 124,867 101,015 87,791 116,896 110,845 2.54%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 128,895 129,227 124,867 101,015 87,791 116,896 110,845 2.54%
NOSH 402,798 403,835 402,798 374,131 337,659 333,990 307,903 4.57%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 0.69% 2.66% 5.77% 1.12% -10.50% -11.77% -4.89% -
ROE 0.96% 4.56% 11.10% 2.89% -30.86% -26.86% -12.72% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 44.57 54.82 59.57 69.54 75.16 79.20 91.92 -11.36%
EPS 0.31 1.46 3.44 0.84 -7.99 -9.83 -4.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.31 0.27 0.26 0.35 0.36 -1.94%
Adjusted Per Share Value based on latest NOSH - 374,131
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 30.18 37.22 40.34 43.74 42.67 44.47 47.58 -7.30%
EPS 0.21 0.99 2.33 0.49 -4.56 -5.28 -2.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2167 0.2173 0.2099 0.1698 0.1476 0.1965 0.1864 2.54%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.235 0.285 0.14 0.12 0.14 0.14 0.22 -
P/RPS 0.53 0.52 0.24 0.17 0.19 0.18 0.24 14.10%
P/EPS 76.77 19.52 4.07 15.38 -1.74 -1.49 -4.80 -
EY 1.30 5.12 24.57 6.50 -57.32 -67.16 -20.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.89 0.45 0.44 0.54 0.40 0.61 3.03%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 26/02/15 27/02/14 28/02/13 29/02/12 25/02/11 25/02/10 -
Price 0.205 0.335 0.165 0.12 0.14 0.15 0.23 -
P/RPS 0.46 0.61 0.28 0.17 0.19 0.19 0.25 10.69%
P/EPS 66.97 22.95 4.80 15.38 -1.74 -1.60 -5.02 -
EY 1.49 4.36 20.85 6.50 -57.32 -62.68 -19.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.05 0.53 0.44 0.54 0.43 0.64 0.00%

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