[EPICON] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[EPICON] EPICON BERHAD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 15.68%
YoY- -12.84%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 80,650 114,242 129,031 137,363 143,738 148,592 153,707 -34.97%
PBT -56,765 -46,487 -34,044 -30,632 -36,559 -37,463 -40,510 25.24%
Tax -165 -231 -192 -1,288 -1,298 -1,224 -1,234 -73.88%
NP -56,930 -46,718 -34,236 -31,920 -37,857 -38,687 -41,744 23.00%
-
NP to SH -56,930 -46,718 -34,236 -31,920 -37,857 -38,687 -41,744 23.00%
-
Tax Rate - - - - - - - -
Total Cost 137,580 160,960 163,267 169,283 181,595 187,279 195,451 -20.88%
-
Net Worth -56,391 -44,307 16,111 40,279 48,335 52,363 52,363 -
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth -56,391 -44,307 16,111 40,279 48,335 52,363 52,363 -
NOSH 402,798 402,798 402,798 402,798 402,798 402,798 402,798 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -70.59% -40.89% -26.53% -23.24% -26.34% -26.04% -27.16% -
ROE 0.00% 0.00% -212.49% -79.25% -78.32% -73.88% -79.72% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 20.02 28.36 32.03 34.10 35.68 36.89 38.16 -34.97%
EPS -14.13 -11.60 -8.50 -7.92 -9.40 -9.60 -10.36 23.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.14 -0.11 0.04 0.10 0.12 0.13 0.13 -
Adjusted Per Share Value based on latest NOSH - 402,798
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 13.56 19.21 21.69 23.09 24.17 24.98 25.84 -34.96%
EPS -9.57 -7.85 -5.76 -5.37 -6.36 -6.50 -7.02 22.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0948 -0.0745 0.0271 0.0677 0.0813 0.088 0.088 -
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.04 0.03 0.085 0.075 0.085 0.085 0.055 -
P/RPS 0.20 0.11 0.27 0.22 0.24 0.23 0.14 26.87%
P/EPS -0.28 -0.26 -1.00 -0.95 -0.90 -0.88 -0.53 -34.67%
EY -353.34 -386.61 -99.99 -105.66 -110.57 -112.99 -188.43 52.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 2.13 0.75 0.71 0.65 0.42 -
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 14/07/20 28/02/20 27/11/19 27/08/19 30/05/19 28/02/19 -
Price 0.105 0.04 0.07 0.075 0.095 0.09 0.065 -
P/RPS 0.52 0.14 0.22 0.22 0.27 0.24 0.17 110.86%
P/EPS -0.74 -0.34 -0.82 -0.95 -1.01 -0.94 -0.63 11.33%
EY -134.61 -289.96 -121.42 -105.66 -98.93 -106.72 -159.44 -10.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.75 0.75 0.79 0.69 0.50 -

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