[EPICON] QoQ Quarter Result on 30-Sep-2023 [#3]

Announcement Date
23-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 2323.61%
YoY- 6229.13%
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 38,867 39,382 29,176 37,197 22,101 20,100 16,671 75.73%
PBT 66,540 3,578 2,455 3,202 -292 -11,492 809 1786.21%
Tax -7,210 -1,130 -706 -1,685 -676 -640 -487 501.94%
NP 59,330 2,448 1,749 1,517 -968 -12,132 322 3127.75%
-
NP to SH 59,330 2,448 1,749 1,517 -968 -12,132 322 3127.75%
-
Tax Rate 10.84% 31.58% 28.76% 52.62% - - 60.20% -
Total Cost -20,463 36,934 27,427 35,680 23,069 32,232 16,349 -
-
Net Worth 52,550 -46,979 -51,677 -51,677 -51,677 -51,677 -42,281 -
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 52,550 -46,979 -51,677 -51,677 -51,677 -51,677 -42,281 -
NOSH 594,797 469,797 469,797 469,797 469,797 469,797 469,797 17.01%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 152.65% 6.22% 5.99% 4.08% -4.38% -60.36% 1.93% -
ROE 112.90% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 7.40 8.38 6.21 7.92 4.70 4.28 3.55 63.10%
EPS 11.29 0.52 0.37 0.32 -0.21 -2.58 0.07 2853.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 -0.10 -0.11 -0.11 -0.11 -0.11 -0.09 -
Adjusted Per Share Value based on latest NOSH - 594,797
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 6.53 6.62 4.91 6.25 3.72 3.38 2.80 75.77%
EPS 9.97 0.41 0.29 0.26 -0.16 -2.04 0.05 3302.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0884 -0.079 -0.0869 -0.0869 -0.0869 -0.0869 -0.0711 -
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.23 0.23 0.185 0.20 0.185 0.175 0.215 -
P/RPS 3.11 2.74 2.98 2.53 3.93 4.09 6.06 -35.87%
P/EPS 2.04 44.14 49.69 61.94 -89.79 -6.78 313.68 -96.50%
EY 49.09 2.27 2.01 1.61 -1.11 -14.76 0.32 2756.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 23/11/23 24/08/23 30/05/23 23/02/23 24/11/22 25/08/22 25/05/22 -
Price 0.30 0.205 0.28 0.19 0.18 0.195 0.19 -
P/RPS 4.06 2.45 4.51 2.40 3.83 4.56 5.35 -16.78%
P/EPS 2.66 39.34 75.21 58.84 -87.36 -7.55 277.21 -95.47%
EY 37.63 2.54 1.33 1.70 -1.14 -13.24 0.36 2112.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 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