[EPICON] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[EPICON] EPICON BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 100.35%
YoY- 101.45%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 42,887 55,142 61,076 64,425 61,473 65,309 70,619 -7.97%
PBT 553 2,822 2,138 144 -6,417 -985 2,036 -19.51%
Tax -7 -525 -520 -50 0 0 -953 -55.89%
NP 546 2,297 1,618 94 -6,417 -985 1,083 -10.78%
-
NP to SH 546 2,297 1,618 94 -6,476 -985 1,083 -10.78%
-
Tax Rate 1.27% 18.60% 24.32% 34.72% - - 46.81% -
Total Cost 42,341 52,845 59,458 64,331 67,890 66,294 69,536 -7.93%
-
Net Worth 128,895 124,867 112,783 84,600 108,465 104,469 15,041 43.02%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 128,895 124,867 112,783 84,600 108,465 104,469 15,041 43.02%
NOSH 402,798 402,798 402,798 313,333 319,014 298,484 300,833 4.98%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.27% 4.17% 2.65% 0.15% -10.44% -1.51% 1.53% -
ROE 0.42% 1.84% 1.43% 0.11% -5.97% -0.94% 7.20% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 10.65 13.69 15.16 20.56 19.27 21.88 23.47 -12.33%
EPS 0.14 0.57 0.40 0.03 -2.03 -0.33 0.36 -14.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.31 0.28 0.27 0.34 0.35 0.05 36.23%
Adjusted Per Share Value based on latest NOSH - 313,333
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 7.21 9.27 10.27 10.83 10.34 10.98 11.87 -7.96%
EPS 0.09 0.39 0.27 0.02 -1.09 -0.17 0.18 -10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2167 0.2099 0.1896 0.1422 0.1824 0.1756 0.0253 43.01%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.33 0.205 0.11 0.14 0.16 0.20 0.15 -
P/RPS 3.10 1.50 0.73 0.68 0.83 0.91 0.64 30.06%
P/EPS 243.45 35.95 27.38 466.67 -7.88 -60.61 41.67 34.18%
EY 0.41 2.78 3.65 0.21 -12.69 -1.65 2.40 -25.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.66 0.39 0.52 0.47 0.57 3.00 -16.31%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 28/05/14 31/05/13 31/05/12 27/05/11 26/05/10 28/05/09 -
Price 0.28 0.27 0.14 0.14 0.14 0.18 0.25 -
P/RPS 2.63 1.97 0.92 0.68 0.73 0.82 1.06 16.34%
P/EPS 206.56 47.35 34.85 466.67 -6.90 -54.55 69.44 19.91%
EY 0.48 2.11 2.87 0.21 -14.50 -1.83 1.44 -16.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.87 0.50 0.52 0.41 0.51 5.00 -25.12%

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