[EPICON] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[EPICON] EPICON BERHAD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -36.34%
YoY- 52.85%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 127,856 108,574 96,069 74,616 57,972 40,905 27,233 181.17%
PBT 8,943 -6,127 -7,773 -13,611 -11,451 -4,429 -10,122 -
Tax -4,197 -3,707 -3,488 3,050 3,705 4,295 4,731 -
NP 4,746 -9,834 -11,261 -10,561 -7,746 -134 -5,391 -
-
NP to SH 4,746 -9,834 -11,261 -10,561 -7,746 -134 -5,391 -
-
Tax Rate 46.93% - - - - - - -
Total Cost 123,110 118,408 107,330 85,177 65,718 41,039 32,624 142.97%
-
Net Worth -46,979 -51,677 -51,677 -51,677 -51,677 -42,281 -20,139 76.16%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth -46,979 -51,677 -51,677 -51,677 -51,677 -42,281 -20,139 76.16%
NOSH 469,797 469,797 469,797 469,797 469,797 469,797 402,798 10.83%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 3.71% -9.06% -11.72% -14.15% -13.36% -0.33% -19.80% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 27.22 23.11 20.45 15.88 12.34 8.71 6.76 153.74%
EPS 1.01 -2.09 -2.40 -2.25 -1.65 -0.03 -1.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.10 -0.11 -0.11 -0.11 -0.11 -0.09 -0.05 58.94%
Adjusted Per Share Value based on latest NOSH - 469,797
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 21.50 18.25 16.15 12.54 9.75 6.88 4.58 181.15%
EPS 0.80 -1.65 -1.89 -1.78 -1.30 -0.02 -0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.079 -0.0869 -0.0869 -0.0869 -0.0869 -0.0711 -0.0339 76.04%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.23 0.185 0.20 0.185 0.175 0.215 0.20 -
P/RPS 0.85 0.80 0.98 1.16 1.42 2.47 2.96 -56.57%
P/EPS 22.77 -8.84 -8.34 -8.23 -10.61 -753.78 -14.94 -
EY 4.39 -11.31 -11.98 -12.15 -9.42 -0.13 -6.69 -
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 30/05/23 23/02/23 24/11/22 25/08/22 25/05/22 23/02/22 -
Price 0.205 0.28 0.19 0.18 0.195 0.19 0.215 -
P/RPS 0.75 1.21 0.93 1.13 1.58 2.18 3.18 -61.92%
P/EPS 20.29 -13.38 -7.93 -8.01 -11.83 -666.13 -16.06 -
EY 4.93 -7.48 -12.62 -12.49 -8.46 -0.15 -6.23 -
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