[EPICON] YoY Quarter Result on 31-Mar-2022 [#1]

Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -85.48%
YoY- 106.52%
View:
Show?
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 29,176 16,671 2,999 21,280 36,069 41,184 43,255 -6.34%
PBT 2,455 809 -4,884 -12,041 402 -2,645 -9,203 -
Tax -706 -487 -51 -39 0 -10 -89 41.19%
NP 1,749 322 -4,935 -12,080 402 -2,655 -9,292 -
-
NP to SH 1,749 322 -4,935 -12,080 402 -2,655 -9,292 -
-
Tax Rate 28.76% 60.20% - - 0.00% - - -
Total Cost 27,427 16,349 7,934 33,360 35,667 43,839 52,547 -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% 0.77% -3.00% -9.61% -
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 6.21 3.55 0.74 5.28 8.95 10.22 10.74 -8.72%
EPS 0.37 0.07 -1.23 -3.00 0.10 -0.66 -2.31 -
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 - 469,797
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 4.91 2.80 0.50 3.58 6.06 6.92 7.27 -6.32%
EPS 0.29 0.05 -0.83 -2.03 0.07 -0.45 -1.56 -
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 2.98 6.06 19.48 0.57 0.95 1.12 1.68 10.01%
P/EPS 49.69 313.68 -11.83 -1.00 85.17 -17.45 -7.80 -
EY 2.01 0.32 -8.45 -99.97 1.17 -5.73 -12.82 -
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 4.51 5.35 17.46 0.76 1.01 1.08 1.35 22.25%
P/EPS 75.21 277.21 -10.61 -1.33 90.18 -16.69 -6.29 -
EY 1.33 0.36 -9.42 -74.98 1.11 -5.99 -15.91 -
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