[EPICON] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[EPICON] EPICON BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -79.02%
YoY- 23.7%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 116,692 80,826 41,184 173,391 131,812 88,056 43,255 93.67%
PBT -20,458 -6,989 -2,645 -31,627 -9,796 -7,523 -9,203 70.24%
Tax -42 -32 -10 13,981 -61 -61 -89 -39.35%
NP -20,500 -7,021 -2,655 -17,646 -9,857 -7,584 -9,292 69.38%
-
NP to SH -20,500 -7,021 -2,655 -17,646 -9,857 -7,584 -9,292 69.38%
-
Tax Rate - - - - - - - -
Total Cost 137,192 87,847 43,839 191,037 141,669 95,640 52,547 89.49%
-
Net Worth 68,475 84,587 88,615 88,615 96,671 100,699 96,671 -20.52%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 68,475 84,587 88,615 88,615 96,671 100,699 96,671 -20.52%
NOSH 402,798 402,798 402,798 402,798 402,798 402,798 402,798 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -17.57% -8.69% -6.45% -10.18% -7.48% -8.61% -21.48% -
ROE -29.94% -8.30% -3.00% -19.91% -10.20% -7.53% -9.61% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 28.97 20.07 10.22 43.05 32.72 21.86 10.74 93.65%
EPS -5.09 -1.74 -0.66 -4.38 -2.45 -1.88 -2.31 69.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.21 0.22 0.22 0.24 0.25 0.24 -20.52%
Adjusted Per Share Value based on latest NOSH - 402,798
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 19.62 13.59 6.92 29.15 22.16 14.80 7.27 93.72%
EPS -3.45 -1.18 -0.45 -2.97 -1.66 -1.28 -1.56 69.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1151 0.1422 0.149 0.149 0.1625 0.1693 0.1625 -20.52%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.085 0.095 0.115 0.135 0.14 0.14 0.18 -
P/RPS 0.29 0.47 1.12 0.31 0.43 0.64 1.68 -68.96%
P/EPS -1.67 -5.45 -17.45 -3.08 -5.72 -7.44 -7.80 -64.17%
EY -59.88 -18.35 -5.73 -32.45 -17.48 -13.45 -12.82 179.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.45 0.52 0.61 0.58 0.56 0.75 -23.66%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 29/08/18 31/05/18 28/02/18 30/11/17 28/08/17 01/06/17 -
Price 0.075 0.09 0.11 0.125 0.14 0.145 0.145 -
P/RPS 0.26 0.45 1.08 0.29 0.43 0.66 1.35 -66.61%
P/EPS -1.47 -5.16 -16.69 -2.85 -5.72 -7.70 -6.29 -62.02%
EY -67.86 -19.37 -5.99 -35.05 -17.48 -12.99 -15.91 162.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.43 0.50 0.57 0.58 0.58 0.60 -18.66%

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