[EPICON] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[EPICON] EPICON BERHAD
Announcement Date
14-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -41.14%
YoY- -3104.98%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 30,393 34,824 44,952 85,120 129,031 133,797 141,714 -64.00%
PBT -25,029 -13,490 -51,518 -48,164 -34,044 -14,106 -6,076 155.87%
Tax 51 -92 -138 -156 -192 -128 -192 -
NP -24,978 -13,582 -51,656 -48,320 -34,236 -14,234 -6,268 150.30%
-
NP to SH -24,978 -13,582 -51,656 -48,320 -34,236 -14,234 -6,268 150.30%
-
Tax Rate - - - - - - - -
Total Cost 55,371 48,406 96,608 133,440 163,267 148,031 147,982 -47.91%
-
Net Worth -56,391 -44,307 -56,391 -44,307 16,111 40,279 48,335 -
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth -56,391 -44,307 -56,391 -44,307 16,111 40,279 48,335 -
NOSH 402,798 402,798 402,798 402,798 402,798 402,798 402,798 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -82.18% -39.00% -114.91% -56.77% -26.53% -10.64% -4.42% -
ROE 0.00% 0.00% 0.00% 0.00% -212.49% -35.34% -12.97% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 7.55 8.65 11.16 21.13 32.03 33.22 35.18 -63.98%
EPS -6.20 -3.37 -12.82 -12.00 -8.50 -3.53 -1.56 149.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.14 -0.11 -0.14 -0.11 0.04 0.10 0.12 -
Adjusted Per Share Value based on latest NOSH - 402,798
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 5.11 5.85 7.56 14.31 21.69 22.49 23.83 -64.00%
EPS -4.20 -2.28 -8.68 -8.12 -5.76 -2.39 -1.05 150.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0948 -0.0745 -0.0948 -0.0745 0.0271 0.0677 0.0813 -
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.17 0.10 0.04 0.03 0.085 0.075 0.085 -
P/RPS 2.25 1.16 0.36 0.14 0.27 0.23 0.24 341.60%
P/EPS -2.74 -2.97 -0.31 -0.25 -1.00 -2.12 -5.46 -36.71%
EY -36.48 -33.72 -320.61 -399.87 -99.99 -47.12 -18.31 58.00%
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 2.13 0.75 0.71 -
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/03/21 30/11/20 27/08/20 14/07/20 28/02/20 27/11/19 27/08/19 -
Price 0.145 0.225 0.105 0.04 0.07 0.075 0.095 -
P/RPS 1.92 2.60 0.94 0.19 0.22 0.23 0.27 267.60%
P/EPS -2.34 -6.67 -0.82 -0.33 -0.82 -2.12 -6.10 -47.05%
EY -42.77 -14.99 -122.14 -299.90 -121.42 -47.12 -16.38 89.06%
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 1.75 0.75 0.79 -

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