[EPICON] QoQ Cumulative Quarter Result on 31-Dec-2023 [#4]

Stock
[EPICON] EPICON BERHAD
Announcement Date
22-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 7.38%
YoY- 705.75%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 104,175 56,213 150,152 91,274 68,558 29,176 96,069 5.55%
PBT 9,053 5,246 79,360 72,982 6,033 2,455 -7,773 -
Tax -2,950 -1,676 -11,147 -9,455 -1,836 -706 -3,488 -10.57%
NP 6,103 3,570 68,213 63,527 4,197 1,749 -11,261 -
-
NP to SH 6,103 3,570 68,213 63,527 4,197 1,749 -11,261 -
-
Tax Rate 32.59% 31.95% 14.05% 12.96% 30.43% 28.76% - -
Total Cost 98,072 52,643 81,939 27,747 64,361 27,427 107,330 -5.84%
-
Net Worth 71,375 71,375 65,427 52,550 -46,979 -51,677 -51,677 -
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 71,375 71,375 65,427 52,550 -46,979 -51,677 -51,677 -
NOSH 594,797 594,797 594,797 594,797 469,797 469,797 469,797 17.04%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 5.86% 6.35% 45.43% 69.60% 6.12% 5.99% -11.72% -
ROE 8.55% 5.00% 104.26% 120.89% 0.00% 0.00% 0.00% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 17.51 9.45 25.24 17.37 14.59 6.21 20.45 -9.83%
EPS 1.03 0.60 13.24 13.00 0.89 0.37 -2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.11 0.10 -0.10 -0.11 -0.11 -
Adjusted Per Share Value based on latest NOSH - 594,797
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 17.51 9.45 25.24 15.35 11.53 4.91 16.15 5.54%
EPS 1.03 0.60 13.24 10.68 0.71 0.29 -1.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.11 0.0884 -0.079 -0.0869 -0.0869 -
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.33 0.435 0.47 0.23 0.23 0.185 0.20 -
P/RPS 1.88 4.60 1.86 1.32 1.58 2.98 0.98 54.45%
P/EPS 32.16 72.48 4.10 1.90 25.75 49.69 -8.34 -
EY 3.11 1.38 24.40 52.56 3.88 2.01 -11.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 3.63 4.27 2.30 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 22/08/24 23/05/24 22/02/24 23/11/23 24/08/23 30/05/23 23/02/23 -
Price 0.30 0.42 0.395 0.30 0.205 0.28 0.19 -
P/RPS 1.71 4.44 1.56 1.73 1.40 4.51 0.93 50.14%
P/EPS 29.24 69.98 3.44 2.48 22.95 75.21 -7.93 -
EY 3.42 1.43 29.03 40.30 4.36 1.33 -12.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 3.50 3.59 3.00 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