[EPICON] QoQ Annualized 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- 4.2%
YoY- 63.39%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 66,684 27,233 15,318 12,064 11,996 30,393 34,824 54.26%
PBT 3,236 -10,122 -9,981 -18,708 -19,536 -25,029 -13,490 -
Tax -1,948 4,731 -162 -202 -204 51 -92 666.78%
NP 1,288 -5,391 -10,144 -18,910 -19,740 -24,978 -13,582 -
-
NP to SH 1,288 -5,391 -10,144 -18,910 -19,740 -24,978 -13,582 -
-
Tax Rate 60.20% - - - - - - -
Total Cost 65,396 32,624 25,462 30,974 31,736 55,371 48,406 22.23%
-
Net Worth -42,281 -20,139 -60,419 -60,419 -56,391 -56,391 -44,307 -3.07%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth -42,281 -20,139 -60,419 -60,419 -56,391 -56,391 -44,307 -3.07%
NOSH 469,797 402,798 402,798 402,798 402,798 402,798 402,798 10.81%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 1.93% -19.80% -66.22% -156.75% -164.55% -82.18% -39.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 14.19 6.76 3.80 3.00 2.98 7.55 8.65 39.13%
EPS 0.28 -1.34 -2.52 -4.70 -4.92 -6.20 -3.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.09 -0.05 -0.15 -0.15 -0.14 -0.14 -0.11 -12.53%
Adjusted Per Share Value based on latest NOSH - 402,798
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 11.21 4.58 2.58 2.03 2.02 5.11 5.85 54.33%
EPS 0.22 -0.91 -1.71 -3.18 -3.32 -4.20 -2.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0711 -0.0339 -0.1016 -0.1016 -0.0948 -0.0948 -0.0745 -3.06%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.215 0.20 0.175 0.12 0.145 0.17 0.10 -
P/RPS 1.51 2.96 4.60 4.01 4.87 2.25 1.16 19.23%
P/EPS 78.42 -14.94 -6.95 -2.56 -2.96 -2.74 -2.97 -
EY 1.28 -6.69 -14.39 -39.12 -33.80 -36.48 -33.72 -
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 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 23/02/22 25/11/21 26/08/21 03/06/21 31/03/21 30/11/20 -
Price 0.19 0.215 0.205 0.125 0.13 0.145 0.225 -
P/RPS 1.34 3.18 5.39 4.17 4.37 1.92 2.60 -35.74%
P/EPS 69.30 -16.06 -8.14 -2.66 -2.65 -2.34 -6.67 -
EY 1.44 -6.23 -12.28 -37.56 -37.70 -42.77 -14.99 -
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 0.00 0.00 0.00 -

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