[EPICON] YoY Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[EPICON] EPICON BERHAD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -1933.85%
YoY- -24.91%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 208,350 137,116 73,542 12,064 44,952 141,714 161,652 4.31%
PBT 18,106 12,066 -21,366 -18,708 -51,518 -6,076 -13,978 -
Tax -5,900 -3,672 -2,254 -202 -138 -192 -64 112.39%
NP 12,206 8,394 -23,620 -18,910 -51,656 -6,268 -14,042 -
-
NP to SH 12,206 8,394 -23,620 -18,910 -51,656 -6,268 -14,042 -
-
Tax Rate 32.59% 30.43% - - - - - -
Total Cost 196,144 128,722 97,162 30,974 96,608 147,982 175,694 1.85%
-
Net Worth 71,375 -46,979 -51,677 -60,419 -56,391 48,335 84,587 -2.78%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 71,375 -46,979 -51,677 -60,419 -56,391 48,335 84,587 -2.78%
NOSH 594,797 469,797 469,797 402,798 402,798 402,798 402,798 6.70%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 5.86% 6.12% -32.12% -156.75% -114.91% -4.42% -8.69% -
ROE 17.10% 0.00% 0.00% 0.00% 0.00% -12.97% -16.60% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 35.03 29.19 15.65 3.00 11.16 35.18 40.13 -2.23%
EPS 2.06 1.78 -5.02 -4.70 -12.82 -1.56 -3.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 -0.10 -0.11 -0.15 -0.14 0.12 0.21 -8.89%
Adjusted Per Share Value based on latest NOSH - 469,797
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 35.03 23.05 12.36 2.03 7.56 23.83 27.18 4.31%
EPS 2.06 1.41 -3.97 -3.18 -8.68 -1.05 -2.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 -0.079 -0.0869 -0.1016 -0.0948 0.0813 0.1422 -2.78%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.33 0.23 0.175 0.12 0.04 0.085 0.095 -
P/RPS 0.94 0.79 1.12 4.01 0.36 0.24 0.24 25.52%
P/EPS 16.08 12.87 -3.48 -2.56 -0.31 -5.46 -2.73 -
EY 6.22 7.77 -28.73 -39.12 -320.61 -18.31 -36.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 0.00 0.00 0.00 0.00 0.71 0.45 35.17%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 22/08/24 24/08/23 25/08/22 26/08/21 27/08/20 27/08/19 29/08/18 -
Price 0.30 0.205 0.195 0.125 0.105 0.095 0.09 -
P/RPS 0.86 0.70 1.25 4.17 0.94 0.27 0.22 25.48%
P/EPS 14.62 11.47 -3.88 -2.66 -0.82 -6.10 -2.58 -
EY 6.84 8.72 -25.78 -37.56 -122.14 -16.38 -38.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 0.00 0.00 0.00 0.00 0.79 0.43 34.05%

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