[EPICON] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[EPICON] EPICON BERHAD
Announcement Date
30-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 40.72%
YoY- -5.72%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 13,949 12,112 30,393 54,801 80,650 114,242 129,031 -77.33%
PBT -8,624 -17,872 -25,029 -33,582 -56,765 -46,487 -34,044 -59.99%
Tax 19 39 51 -165 -165 -231 -192 -
NP -8,605 -17,833 -24,978 -33,747 -56,930 -46,718 -34,236 -60.20%
-
NP to SH -8,605 -17,833 -24,978 -33,747 -56,930 -46,718 -34,236 -60.20%
-
Tax Rate - - - - - - - -
Total Cost 22,554 29,945 55,371 88,548 137,580 160,960 163,267 -73.30%
-
Net Worth -60,419 -56,391 -56,391 -44,307 -56,391 -44,307 16,111 -
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth -60,419 -56,391 -56,391 -44,307 -56,391 -44,307 16,111 -
NOSH 402,798 402,798 402,798 402,798 402,798 402,798 402,798 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -61.69% -147.23% -82.18% -61.58% -70.59% -40.89% -26.53% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -212.49% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 3.46 3.01 7.55 13.61 20.02 28.36 32.03 -77.34%
EPS -2.14 -4.43 -6.20 -8.38 -14.13 -11.60 -8.50 -60.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.15 -0.14 -0.14 -0.11 -0.14 -0.11 0.04 -
Adjusted Per Share Value based on latest NOSH - 402,798
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 2.35 2.04 5.11 9.21 13.56 19.21 21.69 -77.30%
EPS -1.45 -3.00 -4.20 -5.67 -9.57 -7.85 -5.76 -60.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1016 -0.0948 -0.0948 -0.0745 -0.0948 -0.0745 0.0271 -
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.12 0.145 0.17 0.10 0.04 0.03 0.085 -
P/RPS 3.47 4.82 2.25 0.74 0.20 0.11 0.27 449.52%
P/EPS -5.62 -3.28 -2.74 -1.19 -0.28 -0.26 -1.00 216.43%
EY -17.80 -30.53 -36.48 -83.78 -353.34 -386.61 -99.99 -68.38%
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 0.00 0.00 2.13 -
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 03/06/21 31/03/21 30/11/20 27/08/20 14/07/20 28/02/20 -
Price 0.125 0.13 0.145 0.225 0.105 0.04 0.07 -
P/RPS 3.61 4.32 1.92 1.65 0.52 0.14 0.22 546.83%
P/EPS -5.85 -2.94 -2.34 -2.69 -0.74 -0.34 -0.82 271.03%
EY -17.09 -34.06 -42.77 -37.24 -134.61 -289.96 -121.42 -72.97%
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 1.75 -

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