[EPICON] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[EPICON] EPICON BERHAD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 37.61%
YoY- 67.35%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 153,707 158,271 166,161 171,320 173,391 174,209 173,296 -7.66%
PBT -40,510 -42,289 -31,093 -25,069 -31,627 -19,743 -19,497 62.61%
Tax -1,234 14,000 14,010 14,060 13,981 -7,858 -7,941 -70.99%
NP -41,744 -28,289 -17,083 -11,009 -17,646 -27,601 -27,438 32.17%
-
NP to SH -41,744 -28,289 -17,083 -11,009 -17,646 -27,601 -27,438 32.17%
-
Tax Rate - - - - - - - -
Total Cost 195,451 186,560 183,244 182,329 191,037 201,810 200,734 -1.75%
-
Net Worth 52,363 68,475 84,587 88,615 88,615 96,671 100,699 -35.25%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 52,363 68,475 84,587 88,615 88,615 96,671 100,699 -35.25%
NOSH 402,798 402,798 402,798 402,798 402,798 402,798 402,798 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -27.16% -17.87% -10.28% -6.43% -10.18% -15.84% -15.83% -
ROE -79.72% -41.31% -20.20% -12.42% -19.91% -28.55% -27.25% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 38.16 39.29 41.25 42.53 43.05 43.25 43.02 -7.66%
EPS -10.36 -7.02 -4.24 -2.73 -4.38 -6.85 -6.81 32.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.17 0.21 0.22 0.22 0.24 0.25 -35.25%
Adjusted Per Share Value based on latest NOSH - 402,798
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 25.84 26.61 27.94 28.80 29.15 29.29 29.14 -7.67%
EPS -7.02 -4.76 -2.87 -1.85 -2.97 -4.64 -4.61 32.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.088 0.1151 0.1422 0.149 0.149 0.1625 0.1693 -35.27%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.055 0.085 0.095 0.115 0.135 0.14 0.14 -
P/RPS 0.14 0.22 0.23 0.27 0.31 0.32 0.33 -43.45%
P/EPS -0.53 -1.21 -2.24 -4.21 -3.08 -2.04 -2.06 -59.44%
EY -188.43 -82.62 -44.64 -23.77 -32.45 -48.95 -48.66 145.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.50 0.45 0.52 0.61 0.58 0.56 -17.40%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 29/11/18 29/08/18 31/05/18 28/02/18 30/11/17 28/08/17 -
Price 0.065 0.075 0.09 0.11 0.125 0.14 0.145 -
P/RPS 0.17 0.19 0.22 0.26 0.29 0.32 0.34 -36.92%
P/EPS -0.63 -1.07 -2.12 -4.02 -2.85 -2.04 -2.13 -55.50%
EY -159.44 -93.64 -47.12 -24.85 -35.05 -48.95 -46.98 125.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.44 0.43 0.50 0.57 0.58 0.58 -9.39%

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