[EPICON] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[EPICON] EPICON BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 29.14%
YoY- 78.42%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 58,872 36,771 16,671 27,233 11,489 6,032 2,999 626.38%
PBT -10,975 -10,683 809 -10,122 -7,486 -9,354 -4,884 71.47%
Tax -1,803 -1,127 -487 4,731 -122 -101 -51 974.83%
NP -12,778 -11,810 322 -5,391 -7,608 -9,455 -4,935 88.45%
-
NP to SH -12,778 -11,810 322 -5,391 -7,608 -9,455 -4,935 88.45%
-
Tax Rate - - 60.20% - - - - -
Total Cost 71,650 48,581 16,349 32,624 19,097 15,487 7,934 333.07%
-
Net Worth -51,677 -51,677 -42,281 -20,139 -60,419 -60,419 -56,391 -5.64%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth -51,677 -51,677 -42,281 -20,139 -60,419 -60,419 -56,391 -5.64%
NOSH 469,797 469,797 469,797 402,798 402,798 402,798 402,798 10.79%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -21.70% -32.12% 1.93% -19.80% -66.22% -156.75% -164.55% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 12.53 7.83 3.55 6.76 2.85 1.50 0.74 558.26%
EPS -2.72 -2.51 0.07 -1.34 -1.89 -2.35 -1.23 69.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.11 -0.11 -0.09 -0.05 -0.15 -0.15 -0.14 -14.83%
Adjusted Per Share Value based on latest NOSH - 402,798
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 9.90 6.18 2.80 4.58 1.93 1.01 0.50 630.55%
EPS -2.15 -1.99 0.05 -0.91 -1.28 -1.59 -0.83 88.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0869 -0.0869 -0.0711 -0.0339 -0.1016 -0.1016 -0.0948 -5.63%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.185 0.175 0.215 0.20 0.175 0.12 0.145 -
P/RPS 1.48 2.24 6.06 2.96 6.14 8.01 19.48 -82.03%
P/EPS -6.80 -6.96 313.68 -14.94 -9.27 -5.11 -11.83 -30.84%
EY -14.70 -14.36 0.32 -6.69 -10.79 -19.56 -8.45 44.59%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 25/05/22 23/02/22 25/11/21 26/08/21 03/06/21 -
Price 0.18 0.195 0.19 0.215 0.205 0.125 0.13 -
P/RPS 1.44 2.49 5.35 3.18 7.19 8.35 17.46 -81.02%
P/EPS -6.62 -7.76 277.21 -16.06 -10.85 -5.33 -10.61 -26.96%
EY -15.11 -12.89 0.36 -6.23 -9.21 -18.78 -9.42 36.98%
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