[EPICON] QoQ Quarter Result on 30-Jun-2023 [#2]

Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 39.97%
YoY- 120.18%
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 58,878 38,867 39,382 29,176 37,197 22,101 20,100 104.32%
PBT 6,378 66,540 3,578 2,455 3,202 -292 -11,492 -
Tax -1,692 -7,210 -1,130 -706 -1,685 -676 -640 90.85%
NP 4,686 59,330 2,448 1,749 1,517 -968 -12,132 -
-
NP to SH 4,686 59,330 2,448 1,749 1,517 -968 -12,132 -
-
Tax Rate 26.53% 10.84% 31.58% 28.76% 52.62% - - -
Total Cost 54,192 -20,463 36,934 27,427 35,680 23,069 32,232 41.26%
-
Net Worth 65,427 52,550 -46,979 -51,677 -51,677 -51,677 -51,677 -
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 65,427 52,550 -46,979 -51,677 -51,677 -51,677 -51,677 -
NOSH 594,797 594,797 469,797 469,797 469,797 469,797 469,797 16.98%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 7.96% 152.65% 6.22% 5.99% 4.08% -4.38% -60.36% -
ROE 7.16% 112.90% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 9.90 7.40 8.38 6.21 7.92 4.70 4.28 74.63%
EPS 0.79 11.29 0.52 0.37 0.32 -0.21 -2.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 -0.10 -0.11 -0.11 -0.11 -0.11 -
Adjusted Per Share Value based on latest NOSH - 469,797
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 9.90 6.53 6.62 4.91 6.25 3.72 3.38 104.31%
EPS 0.79 9.97 0.41 0.29 0.26 -0.16 -2.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.0884 -0.079 -0.0869 -0.0869 -0.0869 -0.0869 -
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.47 0.23 0.23 0.185 0.20 0.185 0.175 -
P/RPS 4.75 3.11 2.74 2.98 2.53 3.93 4.09 10.45%
P/EPS 59.66 2.04 44.14 49.69 61.94 -89.79 -6.78 -
EY 1.68 49.09 2.27 2.01 1.61 -1.11 -14.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.27 2.30 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 22/02/24 23/11/23 24/08/23 30/05/23 23/02/23 24/11/22 25/08/22 -
Price 0.395 0.30 0.205 0.28 0.19 0.18 0.195 -
P/RPS 3.99 4.06 2.45 4.51 2.40 3.83 4.56 -8.49%
P/EPS 50.14 2.66 39.34 75.21 58.84 -87.36 -7.55 -
EY 1.99 37.63 2.54 1.33 1.70 -1.14 -13.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.59 3.00 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