[EPICON] YoY Quarter Result on 30-Jun-2021 [#2]

Stock
[EPICON] EPICON BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 8.41%
YoY- 67.12%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
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 47,962 39,382 20,100 3,033 1,196 34,788 39,642 3.22%
PBT 3,807 3,578 -11,492 -4,470 -13,718 -3,440 -4,344 -
Tax -1,274 -1,130 -640 -50 -30 -96 -22 96.57%
NP 2,533 2,448 -12,132 -4,520 -13,748 -3,536 -4,366 -
-
NP to SH 2,533 2,448 -12,132 -4,520 -13,748 -3,536 -4,366 -
-
Tax Rate 33.46% 31.58% - - - - - -
Total Cost 45,429 36,934 32,232 7,553 14,944 38,324 44,008 0.53%
-
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 5.28% 6.22% -60.36% -149.03% -1,149.50% -10.16% -11.01% -
ROE 3.55% 0.00% 0.00% 0.00% 0.00% -7.32% -5.16% -
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 8.06 8.38 4.28 0.75 0.30 8.64 9.84 -3.26%
EPS 0.43 0.52 -2.58 -1.12 -3.41 -0.88 -1.08 -
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 - 402,798
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 8.06 6.62 3.38 0.51 0.20 5.85 6.66 3.22%
EPS 0.43 0.41 -2.04 -0.76 -2.31 -0.59 -0.73 -
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 4.09 2.74 4.09 15.94 13.47 0.98 0.97 27.07%
P/EPS 77.49 44.14 -6.78 -10.69 -1.17 -9.68 -8.76 -
EY 1.29 2.27 -14.76 -9.35 -85.33 -10.33 -11.41 -
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 3.72 2.45 4.56 16.60 35.36 1.10 0.91 26.42%
P/EPS 70.45 39.34 -7.55 -11.14 -3.08 -10.82 -8.30 -
EY 1.42 2.54 -13.24 -8.98 -32.51 -9.24 -12.04 -
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