[EPICON] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[EPICON] EPICON BERHAD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -85.48%
YoY- 106.52%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 37,197 22,101 20,100 16,671 15,744 5,457 3,033 429.38%
PBT 3,202 -292 -11,492 809 -2,636 1,868 -4,470 -
Tax -1,685 -676 -640 -487 4,853 -21 -50 936.66%
NP 1,517 -968 -12,132 322 2,217 1,847 -4,520 -
-
NP to SH 1,517 -968 -12,132 322 2,217 1,847 -4,520 -
-
Tax Rate 52.62% - - 60.20% - 1.12% - -
Total Cost 35,680 23,069 32,232 16,349 13,527 3,610 7,553 180.74%
-
Net Worth -51,677 -51,677 -51,677 -42,281 -20,139 -60,419 -60,419 -9.86%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth -51,677 -51,677 -51,677 -42,281 -20,139 -60,419 -60,419 -9.86%
NOSH 469,797 469,797 469,797 469,797 402,798 402,798 402,798 10.77%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 4.08% -4.38% -60.36% 1.93% 14.08% 33.85% -149.03% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 7.92 4.70 4.28 3.55 3.91 1.35 0.75 379.26%
EPS 0.32 -0.21 -2.58 0.07 0.55 0.46 -1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.11 -0.11 -0.11 -0.09 -0.05 -0.15 -0.15 -18.63%
Adjusted Per Share Value based on latest NOSH - 469,797
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 6.25 3.72 3.38 2.80 2.65 0.92 0.51 429.12%
EPS 0.26 -0.16 -2.04 0.05 0.37 0.31 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0869 -0.0869 -0.0869 -0.0711 -0.0339 -0.1016 -0.1016 -9.86%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.20 0.185 0.175 0.215 0.20 0.175 0.12 -
P/RPS 2.53 3.93 4.09 6.06 5.12 12.92 15.94 -70.58%
P/EPS 61.94 -89.79 -6.78 313.68 36.34 38.16 -10.69 -
EY 1.61 -1.11 -14.76 0.32 2.75 2.62 -9.35 -
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 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 24/11/22 25/08/22 25/05/22 23/02/22 25/11/21 26/08/21 -
Price 0.19 0.18 0.195 0.19 0.215 0.205 0.125 -
P/RPS 2.40 3.83 4.56 5.35 5.50 15.13 16.60 -72.35%
P/EPS 58.84 -87.36 -7.55 277.21 39.06 44.71 -11.14 -
EY 1.70 -1.14 -13.24 0.36 2.56 2.24 -8.98 -
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 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