[EPICON] QoQ TTM 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- 97.51%
YoY- 99.25%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 96,069 74,616 57,972 40,905 27,233 15,764 13,949 260.71%
PBT -7,773 -13,611 -11,451 -4,429 -10,122 -22,397 -8,624 -6.67%
Tax -3,488 3,050 3,705 4,295 4,731 -2 19 -
NP -11,261 -10,561 -7,746 -134 -5,391 -22,399 -8,605 19.58%
-
NP to SH -11,261 -10,561 -7,746 -134 -5,391 -22,399 -8,605 19.58%
-
Tax Rate - - - - - - - -
Total Cost 107,330 85,177 65,718 41,039 32,624 38,163 22,554 182.11%
-
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 -11.72% -14.15% -13.36% -0.33% -19.80% -142.09% -61.69% -
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 20.45 15.88 12.34 8.71 6.76 3.91 3.46 225.84%
EPS -2.40 -2.25 -1.65 -0.03 -1.34 -5.56 -2.14 7.92%
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 16.15 12.54 9.75 6.88 4.58 2.65 2.35 260.20%
EPS -1.89 -1.78 -1.30 -0.02 -0.91 -3.77 -1.45 19.26%
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 0.98 1.16 1.42 2.47 2.96 4.47 3.47 -56.85%
P/EPS -8.34 -8.23 -10.61 -753.78 -14.94 -3.15 -5.62 30.00%
EY -11.98 -12.15 -9.42 -0.13 -6.69 -31.78 -17.80 -23.14%
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 0.93 1.13 1.58 2.18 3.18 5.24 3.61 -59.41%
P/EPS -7.93 -8.01 -11.83 -666.13 -16.06 -3.69 -5.85 22.41%
EY -12.62 -12.49 -8.46 -0.15 -6.23 -27.13 -17.09 -18.25%
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