[EPICON] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[EPICON] EPICON BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -47.56%
YoY- -136.56%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 137,363 143,738 148,592 153,707 158,271 166,161 171,320 -13.68%
PBT -30,632 -36,559 -37,463 -40,510 -42,289 -31,093 -25,069 14.28%
Tax -1,288 -1,298 -1,224 -1,234 14,000 14,010 14,060 -
NP -31,920 -37,857 -38,687 -41,744 -28,289 -17,083 -11,009 103.20%
-
NP to SH -31,920 -37,857 -38,687 -41,744 -28,289 -17,083 -11,009 103.20%
-
Tax Rate - - - - - - - -
Total Cost 169,283 181,595 187,279 195,451 186,560 183,244 182,329 -4.82%
-
Net Worth 40,279 48,335 52,363 52,363 68,475 84,587 88,615 -40.85%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 40,279 48,335 52,363 52,363 68,475 84,587 88,615 -40.85%
NOSH 402,798 402,798 402,798 402,798 402,798 402,798 402,798 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -23.24% -26.34% -26.04% -27.16% -17.87% -10.28% -6.43% -
ROE -79.25% -78.32% -73.88% -79.72% -41.31% -20.20% -12.42% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 34.10 35.68 36.89 38.16 39.29 41.25 42.53 -13.68%
EPS -7.92 -9.40 -9.60 -10.36 -7.02 -4.24 -2.73 103.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.12 0.13 0.13 0.17 0.21 0.22 -40.85%
Adjusted Per Share Value based on latest NOSH - 402,798
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 23.09 24.17 24.98 25.84 26.61 27.94 28.80 -13.68%
EPS -5.37 -6.36 -6.50 -7.02 -4.76 -2.87 -1.85 103.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0677 0.0813 0.088 0.088 0.1151 0.1422 0.149 -40.86%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.075 0.085 0.085 0.055 0.085 0.095 0.115 -
P/RPS 0.22 0.24 0.23 0.14 0.22 0.23 0.27 -12.75%
P/EPS -0.95 -0.90 -0.88 -0.53 -1.21 -2.24 -4.21 -62.90%
EY -105.66 -110.57 -112.99 -188.43 -82.62 -44.64 -23.77 170.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.71 0.65 0.42 0.50 0.45 0.52 27.62%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 27/08/19 30/05/19 28/02/19 29/11/18 29/08/18 31/05/18 -
Price 0.075 0.095 0.09 0.065 0.075 0.09 0.11 -
P/RPS 0.22 0.27 0.24 0.17 0.19 0.22 0.26 -10.53%
P/EPS -0.95 -1.01 -0.94 -0.63 -1.07 -2.12 -4.02 -61.74%
EY -105.66 -98.93 -106.72 -159.44 -93.64 -47.12 -24.85 162.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.79 0.69 0.50 0.44 0.43 0.50 31.00%

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