[EPICON] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[EPICON] EPICON BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 186.0%
YoY- 151.87%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 42,397 49,826 58,039 60,500 65,981 67,834 69,534 -7.90%
PBT -9,947 -5,084 60 1,970 4,111 -5,634 -7,146 5.66%
Tax -7,797 4,524 0 186 -3,255 -727 -5,096 7.33%
NP -17,744 -560 60 2,156 856 -6,361 -12,242 6.37%
-
NP to SH -17,744 -560 60 2,156 856 -6,721 -12,505 5.99%
-
Tax Rate - - 0.00% -9.44% 79.18% - - -
Total Cost 60,141 50,386 57,979 58,344 65,125 74,195 81,776 -4.98%
-
Net Worth 108,755 128,895 128,895 124,867 101,015 87,575 93,540 2.54%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 108,755 128,895 128,895 124,867 101,015 87,575 93,540 2.54%
NOSH 402,798 402,798 402,798 402,798 374,131 336,830 334,073 3.16%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -41.85% -1.12% 0.10% 3.56% 1.30% -9.38% -17.61% -
ROE -16.32% -0.43% 0.05% 1.73% 0.85% -7.67% -13.37% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 10.53 12.37 14.41 15.02 17.64 20.14 20.81 -10.72%
EPS -4.41 -0.14 0.01 0.54 0.23 -1.98 -3.91 2.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.32 0.32 0.31 0.27 0.26 0.28 -0.60%
Adjusted Per Share Value based on latest NOSH - 402,798
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 7.13 8.38 9.76 10.17 11.09 11.40 11.69 -7.90%
EPS -2.98 -0.09 0.01 0.36 0.14 -1.13 -2.10 6.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1828 0.2167 0.2167 0.2099 0.1698 0.1472 0.1573 2.53%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.13 0.235 0.285 0.14 0.12 0.14 0.14 -
P/RPS 1.24 1.90 1.98 0.93 0.68 0.70 0.67 10.79%
P/EPS -2.95 -169.03 1,913.29 26.16 52.45 -7.02 -3.74 -3.87%
EY -33.89 -0.59 0.05 3.82 1.91 -14.25 -26.74 4.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.73 0.89 0.45 0.44 0.54 0.50 -0.67%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 26/02/16 26/02/15 27/02/14 28/02/13 29/02/12 25/02/11 -
Price 0.14 0.205 0.335 0.165 0.12 0.14 0.15 -
P/RPS 1.33 1.66 2.32 1.10 0.68 0.70 0.72 10.75%
P/EPS -3.18 -147.45 2,248.96 30.83 52.45 -7.02 -4.01 -3.78%
EY -31.47 -0.68 0.04 3.24 1.91 -14.25 -24.95 3.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.64 1.05 0.53 0.44 0.54 0.54 -0.62%

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