[EPICON] YoY TTM 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- 161.79%
YoY- 240.34%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 183,435 193,708 234,544 249,107 259,321 262,389 264,695 -5.92%
PBT -7,580 2,298 5,469 15,667 -7,104 -27,411 -24,609 -17.80%
Tax 4,379 -245 -780 -4,033 -826 -5,096 -2,759 -
NP -3,201 2,053 4,689 11,634 -7,930 -32,507 -27,368 -30.04%
-
NP to SH -3,201 2,053 4,689 11,634 -8,290 -32,860 -27,620 -30.15%
-
Tax Rate - 10.66% 14.26% 25.74% - - - -
Total Cost 186,636 191,655 229,855 237,473 267,251 294,896 292,063 -7.18%
-
Net Worth 128,705 128,895 128,895 124,867 104,789 101,147 99,617 4.35%
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 128,705 128,895 128,895 124,867 104,789 101,147 99,617 4.35%
NOSH 402,798 402,798 402,798 402,798 374,246 316,084 301,871 4.92%
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 -1.75% 1.06% 2.00% 4.67% -3.06% -12.39% -10.34% -
ROE -2.49% 1.59% 3.64% 9.32% -7.91% -32.49% -27.73% -
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 45.61 48.09 58.23 61.84 69.29 83.01 87.68 -10.31%
EPS -0.80 0.51 1.16 2.89 -2.22 -10.40 -9.15 -33.35%
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 30.84 32.57 39.43 41.88 43.60 44.11 44.50 -5.92%
EPS -0.54 0.35 0.79 1.96 -1.39 -5.52 -4.64 -30.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2164 0.2167 0.2167 0.2099 0.1762 0.1701 0.1675 4.35%
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 0.32 0.54 0.53 0.22 0.23 0.20 0.19 9.06%
P/EPS -18.22 51.01 26.63 4.67 -7.22 -1.64 -1.86 46.22%
EY -5.49 1.96 3.76 21.39 -13.84 -61.15 -53.82 -31.62%
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 0.33 0.43 0.52 0.23 0.20 0.16 0.19 9.62%
P/EPS -18.85 40.22 26.20 4.85 -6.32 -1.30 -1.86 47.05%
EY -5.31 2.49 3.82 20.63 -15.82 -77.01 -53.82 -31.99%
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