[EPICON] YoY TTM 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- 10.59%
YoY- 378.01%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 172,228 179,512 222,391 240,957 260,174 253,773 264,506 -6.89%
PBT -8,580 -3,239 6,821 14,742 6,323 -25,920 -26,044 -16.88%
Tax -16,382 4,472 -925 -784 -3,403 -727 -5,096 21.46%
NP -24,962 1,233 5,896 13,958 2,920 -26,647 -31,140 -3.61%
-
NP to SH -24,962 1,233 5,896 13,958 2,920 -27,097 -31,403 -3.75%
-
Tax Rate - - 13.56% 5.32% 53.82% - - -
Total Cost 197,190 178,279 216,495 226,999 257,254 280,420 295,646 -6.52%
-
Net Worth 108,755 128,895 191,999 124,867 101,015 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 108,755 128,895 191,999 124,867 101,015 87,575 93,540 2.54%
NOSH 402,798 402,798 402,798 402,798 374,131 337,537 334,073 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 -14.49% 0.69% 2.65% 5.79% 1.12% -10.50% -11.77% -
ROE -22.95% 0.96% 3.07% 11.18% 2.89% -30.94% -33.57% -
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 42.76 44.57 37.07 59.82 69.54 75.34 79.18 -9.75%
EPS -6.20 0.31 0.98 3.47 0.78 -8.04 -9.40 -6.69%
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 28.96 30.18 37.39 40.51 43.74 42.67 44.47 -6.89%
EPS -4.20 0.21 0.99 2.35 0.49 -4.56 -5.28 -3.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1828 0.2167 0.3228 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 0.30 0.53 0.77 0.23 0.17 0.19 0.18 8.87%
P/EPS -2.10 76.77 29.00 4.04 15.38 -1.74 -1.49 5.88%
EY -47.67 1.30 3.45 24.75 6.50 -57.46 -67.14 -5.54%
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 0.33 0.46 0.90 0.28 0.17 0.19 0.19 9.62%
P/EPS -2.26 66.97 34.09 4.76 15.38 -1.74 -1.60 5.91%
EY -44.27 1.49 2.93 21.00 6.50 -57.46 -62.67 -5.62%
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