[EPICON] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[EPICON] EPICON BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 46.36%
YoY- 25.32%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 73,542 66,684 27,233 15,318 12,064 11,996 30,393 80.52%
PBT -21,366 3,236 -10,122 -9,981 -18,708 -19,536 -25,029 -10.03%
Tax -2,254 -1,948 4,731 -162 -202 -204 51 -
NP -23,620 1,288 -5,391 -10,144 -18,910 -19,740 -24,978 -3.66%
-
NP to SH -23,620 1,288 -5,391 -10,144 -18,910 -19,740 -24,978 -3.66%
-
Tax Rate - 60.20% - - - - - -
Total Cost 97,162 65,396 32,624 25,462 30,974 31,736 55,371 45.63%
-
Net Worth -51,677 -42,281 -20,139 -60,419 -60,419 -56,391 -56,391 -5.66%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth -51,677 -42,281 -20,139 -60,419 -60,419 -56,391 -56,391 -5.66%
NOSH 469,797 469,797 402,798 402,798 402,798 402,798 402,798 10.83%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -32.12% 1.93% -19.80% -66.22% -156.75% -164.55% -82.18% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 15.65 14.19 6.76 3.80 3.00 2.98 7.55 62.78%
EPS -5.02 0.28 -1.34 -2.52 -4.70 -4.92 -6.20 -13.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.11 -0.09 -0.05 -0.15 -0.15 -0.14 -0.14 -14.88%
Adjusted Per Share Value based on latest NOSH - 402,798
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 12.36 11.21 4.58 2.58 2.03 2.02 5.11 80.48%
EPS -3.97 0.22 -0.91 -1.71 -3.18 -3.32 -4.20 -3.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0869 -0.0711 -0.0339 -0.1016 -0.1016 -0.0948 -0.0948 -5.65%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.175 0.215 0.20 0.175 0.12 0.145 0.17 -
P/RPS 1.12 1.51 2.96 4.60 4.01 4.87 2.25 -37.27%
P/EPS -3.48 78.42 -14.94 -6.95 -2.56 -2.96 -2.74 17.33%
EY -28.73 1.28 -6.69 -14.39 -39.12 -33.80 -36.48 -14.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 25/05/22 23/02/22 25/11/21 26/08/21 03/06/21 31/03/21 -
Price 0.195 0.19 0.215 0.205 0.125 0.13 0.145 -
P/RPS 1.25 1.34 3.18 5.39 4.17 4.37 1.92 -24.94%
P/EPS -3.88 69.30 -16.06 -8.14 -2.66 -2.65 -2.34 40.22%
EY -25.78 1.44 -6.23 -12.28 -37.56 -37.70 -42.77 -28.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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