[EPICON] YoY TTM 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- 43.82%
YoY- 85.84%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 187,725 225,850 245,440 262,027 255,473 261,467 299,630 -7.49%
PBT 1,905 9,009 16,605 -3,422 -27,432 -32,330 17,930 -31.16%
Tax -52 -980 -3,984 -875 -5,096 -2,572 -4,149 -51.78%
NP 1,853 8,029 12,621 -4,297 -32,528 -34,902 13,781 -28.41%
-
NP to SH 1,853 8,029 12,621 -4,657 -32,881 -34,906 13,533 -28.19%
-
Tax Rate 2.73% 10.88% 23.99% - - - 23.14% -
Total Cost 185,872 217,821 232,819 266,324 288,001 296,369 285,849 -6.91%
-
Net Worth 128,895 128,895 121,306 101,015 96,310 106,756 17,999 38.81%
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 128,895 128,895 121,306 101,015 96,310 106,756 17,999 38.81%
NOSH 402,798 402,798 402,798 374,133 321,036 333,615 300,000 5.03%
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 0.99% 3.56% 5.14% -1.64% -12.73% -13.35% 4.60% -
ROE 1.44% 6.23% 10.40% -4.61% -34.14% -32.70% 75.18% -
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 46.61 56.07 60.70 70.04 79.58 78.37 99.88 -11.92%
EPS 0.46 1.99 3.12 -1.24 -10.24 -10.46 4.51 -31.63%
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 31.56 37.97 41.26 44.05 42.95 43.96 50.38 -7.49%
EPS 0.31 1.35 2.12 -0.78 -5.53 -5.87 2.28 -28.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2167 0.2167 0.2039 0.1698 0.1619 0.1795 0.0303 38.78%
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 0.46 0.66 0.25 0.21 0.18 0.22 0.23 12.24%
P/EPS 46.74 18.56 4.81 -12.05 -1.37 -1.62 5.10 44.63%
EY 2.14 5.39 20.81 -8.30 -73.16 -61.55 19.61 -30.86%
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 0.47 0.59 0.25 0.20 0.18 0.18 0.25 11.08%
P/EPS 47.82 16.56 4.81 -11.25 -1.37 -1.34 5.54 43.20%
EY 2.09 6.04 20.81 -8.89 -73.16 -74.74 18.04 -30.16%
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