[EPICON] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[EPICON] EPICON BERHAD
Announcement Date
14-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -41.14%
YoY- -3104.98%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 116,704 66,684 11,996 85,120 144,276 164,736 173,020 -6.34%
PBT 9,820 3,236 -19,536 -48,164 1,608 -10,580 -36,812 -
Tax -2,824 -1,948 -204 -156 0 -40 -356 41.19%
NP 6,996 1,288 -19,740 -48,320 1,608 -10,620 -37,168 -
-
NP to SH 6,996 1,288 -19,740 -48,320 1,608 -10,620 -37,168 -
-
Tax Rate 28.76% 60.20% - - 0.00% - - -
Total Cost 109,708 65,396 31,736 133,440 142,668 175,356 210,188 -10.26%
-
Net Worth -51,677 -42,281 -56,391 -44,307 52,363 88,615 96,671 -
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth -51,677 -42,281 -56,391 -44,307 52,363 88,615 96,671 -
NOSH 469,797 469,797 402,798 402,798 402,798 402,798 402,798 2.59%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 5.99% 1.93% -164.55% -56.77% 1.11% -6.45% -21.48% -
ROE 0.00% 0.00% 0.00% 0.00% 3.07% -11.98% -38.45% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 24.84 14.19 2.98 21.13 35.82 40.90 42.95 -8.71%
EPS 1.48 0.28 -4.92 -12.00 0.40 -2.64 -9.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.11 -0.09 -0.14 -0.11 0.13 0.22 0.24 -
Adjusted Per Share Value based on latest NOSH - 402,798
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 19.62 11.21 2.02 14.31 24.26 27.70 29.09 -6.35%
EPS 1.18 0.22 -3.32 -8.12 0.27 -1.79 -6.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0869 -0.0711 -0.0948 -0.0745 0.088 0.149 0.1625 -
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.185 0.215 0.145 0.03 0.085 0.115 0.18 -
P/RPS 0.74 1.51 4.87 0.14 0.24 0.28 0.42 9.89%
P/EPS 12.42 78.42 -2.96 -0.25 21.29 -4.36 -1.95 -
EY 8.05 1.28 -33.80 -399.87 4.70 -22.93 -51.26 -
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 0.65 0.52 0.75 -
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 25/05/22 03/06/21 14/07/20 30/05/19 31/05/18 01/06/17 -
Price 0.28 0.19 0.13 0.04 0.09 0.11 0.145 -
P/RPS 1.13 1.34 4.37 0.19 0.25 0.27 0.34 22.15%
P/EPS 18.80 69.30 -2.65 -0.33 22.54 -4.17 -1.57 -
EY 5.32 1.44 -37.70 -299.90 4.44 -23.97 -63.64 -
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 0.69 0.50 0.60 -

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