[EPICON] QoQ Quarter 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- -194.57%
YoY- 37.22%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 5,457 3,033 2,999 4,275 3,642 1,196 21,280 -59.60%
PBT 1,868 -4,470 -4,884 -14,911 15,641 -13,718 -12,041 -
Tax -21 -50 -51 120 0 -30 -39 -33.78%
NP 1,847 -4,520 -4,935 -14,791 15,641 -13,748 -12,080 -
-
NP to SH 1,847 -4,520 -4,935 -14,791 15,641 -13,748 -12,080 -
-
Tax Rate 1.12% - - - 0.00% - - -
Total Cost 3,610 7,553 7,934 19,066 -11,999 14,944 33,360 -77.26%
-
Net Worth -60,419 -60,419 -56,391 -56,391 -44,307 -56,391 -44,307 22.94%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth -60,419 -60,419 -56,391 -56,391 -44,307 -56,391 -44,307 22.94%
NOSH 402,798 402,798 402,798 402,798 402,798 402,798 402,798 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 33.85% -149.03% -164.55% -345.99% 429.46% -1,149.50% -56.77% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1.35 0.75 0.74 1.06 0.90 0.30 5.28 -59.68%
EPS 0.46 -1.12 -1.23 -3.67 3.88 -3.41 -3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.15 -0.15 -0.14 -0.14 -0.11 -0.14 -0.11 22.94%
Adjusted Per Share Value based on latest NOSH - 402,798
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 0.92 0.51 0.50 0.72 0.61 0.20 3.58 -59.54%
EPS 0.31 -0.76 -0.83 -2.49 2.63 -2.31 -2.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1016 -0.1016 -0.0948 -0.0948 -0.0745 -0.0948 -0.0745 22.95%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.175 0.12 0.145 0.17 0.10 0.04 0.03 -
P/RPS 12.92 15.94 19.48 16.02 11.06 13.47 0.57 699.40%
P/EPS 38.16 -10.69 -11.83 -4.63 2.58 -1.17 -1.00 -
EY 2.62 -9.35 -8.45 -21.60 38.83 -85.33 -99.97 -
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 26/08/21 03/06/21 31/03/21 30/11/20 27/08/20 14/07/20 -
Price 0.205 0.125 0.13 0.145 0.225 0.105 0.04 -
P/RPS 15.13 16.60 17.46 13.66 24.88 35.36 0.76 633.20%
P/EPS 44.71 -11.14 -10.61 -3.95 5.79 -3.08 -1.33 -
EY 2.24 -8.98 -9.42 -25.32 17.26 -32.51 -74.98 -
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