[EPICON] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[EPICON] EPICON BERHAD
Announcement Date
03-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 80.24%
YoY- 59.15%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 27,233 11,489 6,032 2,999 30,393 26,118 22,476 13.61%
PBT -10,122 -7,486 -9,354 -4,884 -25,029 -10,118 -25,759 -46.26%
Tax 4,731 -122 -101 -51 51 -69 -69 -
NP -5,391 -7,608 -9,455 -4,935 -24,978 -10,187 -25,828 -64.71%
-
NP to SH -5,391 -7,608 -9,455 -4,935 -24,978 -10,187 -25,828 -64.71%
-
Tax Rate - - - - - - - -
Total Cost 32,624 19,097 15,487 7,934 55,371 36,305 48,304 -22.96%
-
Net Worth -20,139 -60,419 -60,419 -56,391 -56,391 -44,307 -56,391 -49.56%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth -20,139 -60,419 -60,419 -56,391 -56,391 -44,307 -56,391 -49.56%
NOSH 402,798 402,798 402,798 402,798 402,798 402,798 402,798 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -19.80% -66.22% -156.75% -164.55% -82.18% -39.00% -114.91% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 6.76 2.85 1.50 0.74 7.55 6.48 5.58 13.60%
EPS -1.34 -1.89 -2.35 -1.23 -6.20 -2.53 -6.41 -64.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.05 -0.15 -0.15 -0.14 -0.14 -0.11 -0.14 -49.56%
Adjusted Per Share Value based on latest NOSH - 402,798
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 4.58 1.93 1.01 0.50 5.11 4.39 3.78 13.61%
EPS -0.91 -1.28 -1.59 -0.83 -4.20 -1.71 -4.34 -64.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0339 -0.1016 -0.1016 -0.0948 -0.0948 -0.0745 -0.0948 -49.52%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.20 0.175 0.12 0.145 0.17 0.10 0.04 -
P/RPS 2.96 6.14 8.01 19.48 2.25 1.54 0.72 155.96%
P/EPS -14.94 -9.27 -5.11 -11.83 -2.74 -3.95 -0.62 729.44%
EY -6.69 -10.79 -19.56 -8.45 -36.48 -25.29 -160.30 -87.89%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 25/11/21 26/08/21 03/06/21 31/03/21 30/11/20 27/08/20 -
Price 0.215 0.205 0.125 0.13 0.145 0.225 0.105 -
P/RPS 3.18 7.19 8.35 17.46 1.92 3.47 1.88 41.82%
P/EPS -16.06 -10.85 -5.33 -10.61 -2.34 -8.90 -1.64 355.82%
EY -6.23 -9.21 -18.78 -9.42 -42.77 -11.24 -61.07 -78.07%
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