[EPICON] YoY TTM Result on 31-Dec-2020 [#4]

Stock
[EPICON] EPICON BERHAD
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 25.98%
YoY- 27.04%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 166,303 96,069 27,233 30,393 129,031 153,707 173,391 -0.69%
PBT 78,951 -7,773 -10,122 -25,029 -34,044 -40,510 -31,627 -
Tax -10,738 -3,488 4,731 51 -192 -1,234 13,981 -
NP 68,213 -11,261 -5,391 -24,978 -34,236 -41,744 -17,646 -
-
NP to SH 68,213 -11,261 -5,391 -24,978 -34,236 -41,744 -17,646 -
-
Tax Rate 13.60% - - - - - - -
Total Cost 98,090 107,330 32,624 55,371 163,267 195,451 191,037 -10.51%
-
Net Worth 65,427 -51,677 -20,139 -56,391 16,111 52,363 88,615 -4.92%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 65,427 -51,677 -20,139 -56,391 16,111 52,363 88,615 -4.92%
NOSH 594,797 469,797 402,798 402,798 402,798 402,798 402,798 6.70%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 41.02% -11.72% -19.80% -82.18% -26.53% -27.16% -10.18% -
ROE 104.26% 0.00% 0.00% 0.00% -212.49% -79.72% -19.91% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 27.96 20.45 6.76 7.55 32.03 38.16 43.05 -6.93%
EPS 11.47 -2.40 -1.34 -6.20 -8.50 -10.36 -4.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 -0.11 -0.05 -0.14 0.04 0.13 0.22 -10.90%
Adjusted Per Share Value based on latest NOSH - 402,798
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 27.96 16.15 4.58 5.11 21.69 25.84 29.15 -0.69%
EPS 11.47 -1.89 -0.91 -4.20 -5.76 -7.02 -2.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 -0.0869 -0.0339 -0.0948 0.0271 0.088 0.149 -4.92%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.47 0.20 0.20 0.17 0.085 0.055 0.135 -
P/RPS 1.68 0.98 2.96 2.25 0.27 0.14 0.31 32.51%
P/EPS 4.10 -8.34 -14.94 -2.74 -1.00 -0.53 -3.08 -
EY 24.40 -11.98 -6.69 -36.48 -99.99 -188.43 -32.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.27 0.00 0.00 0.00 2.13 0.42 0.61 38.28%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 22/02/24 23/02/23 23/02/22 31/03/21 28/02/20 28/02/19 28/02/18 -
Price 0.395 0.19 0.215 0.145 0.07 0.065 0.125 -
P/RPS 1.41 0.93 3.18 1.92 0.22 0.17 0.29 30.14%
P/EPS 3.44 -7.93 -16.06 -2.34 -0.82 -0.63 -2.85 -
EY 29.03 -12.62 -6.23 -42.77 -121.42 -159.44 -35.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.59 0.00 0.00 0.00 1.75 0.50 0.57 35.87%

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