[EPICON] QoQ Cumulative 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- 64.72%
YoY- -3104.98%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative 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 26,118 22,476 21,280 129,031 100,348 70,857 -42.97%
PBT -25,029 -10,118 -25,759 -12,041 -34,044 -10,580 -3,038 305.31%
Tax 51 -69 -69 -39 -192 -96 -96 -
NP -24,978 -10,187 -25,828 -12,080 -34,236 -10,676 -3,134 296.49%
-
NP to SH -24,978 -10,187 -25,828 -12,080 -34,236 -10,676 -3,134 296.49%
-
Tax Rate - - - - - - - -
Total Cost 55,371 36,305 48,304 33,360 163,267 111,024 73,991 -17.50%
-
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% -26.50% -6.48% -
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 6.48 5.58 5.28 32.03 24.91 17.59 -42.95%
EPS -6.20 -2.53 -6.41 -3.00 -8.50 -2.65 -0.78 295.79%
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 4.39 3.78 3.58 21.69 16.87 11.91 -42.96%
EPS -4.20 -1.71 -4.34 -2.03 -5.76 -1.79 -0.53 294.99%
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 1.54 0.72 0.57 0.27 0.30 0.48 178.77%
P/EPS -2.74 -3.95 -0.62 -1.00 -1.00 -2.83 -10.92 -60.05%
EY -36.48 -25.29 -160.30 -99.97 -99.99 -35.34 -9.15 150.38%
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 3.47 1.88 0.76 0.22 0.30 0.54 132.06%
P/EPS -2.34 -8.90 -1.64 -1.33 -0.82 -2.83 -12.21 -66.59%
EY -42.77 -11.24 -61.07 -74.98 -121.42 -35.34 -8.19 199.49%
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