[EPICON] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[EPICON] EPICON BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 46.36%
YoY- 25.32%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 194,065 121,698 78,496 15,318 34,824 133,797 155,589 3.74%
PBT 15,682 97,309 -14,633 -9,981 -13,490 -14,106 -27,277 -
Tax -4,190 -12,606 -2,404 -162 -92 -128 -56 105.14%
NP 11,492 84,702 -17,037 -10,144 -13,582 -14,234 -27,333 -
-
NP to SH 11,492 84,702 -17,037 -10,144 -13,582 -14,234 -27,333 -
-
Tax Rate 26.72% 12.95% - - - - - -
Total Cost 182,573 36,996 95,533 25,462 48,406 148,031 182,922 -0.03%
-
Net Worth 77,323 52,550 -51,677 -60,419 -44,307 40,279 68,475 2.04%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 77,323 52,550 -51,677 -60,419 -44,307 40,279 68,475 2.04%
NOSH 594,797 594,797 469,797 402,798 402,798 402,798 402,798 6.70%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 5.92% 69.60% -21.70% -66.22% -39.00% -10.64% -17.57% -
ROE 14.86% 161.18% 0.00% 0.00% 0.00% -35.34% -39.92% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 32.63 23.16 16.71 3.80 8.65 33.22 38.63 -2.77%
EPS 1.93 17.33 -3.63 -2.52 -3.37 -3.53 -6.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.10 -0.11 -0.15 -0.11 0.10 0.17 -4.36%
Adjusted Per Share Value based on latest NOSH - 402,798
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 32.63 20.46 13.20 2.58 5.85 22.49 26.16 3.74%
EPS 1.93 14.24 -2.86 -1.71 -2.28 -2.39 -4.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.0884 -0.0869 -0.1016 -0.0745 0.0677 0.1151 2.04%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.315 0.23 0.185 0.175 0.10 0.075 0.085 -
P/RPS 0.97 0.99 1.11 4.60 1.16 0.23 0.22 28.02%
P/EPS 16.30 1.43 -5.10 -6.95 -2.97 -2.12 -1.25 -
EY 6.13 70.08 -19.60 -14.39 -33.72 -47.12 -79.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 2.30 0.00 0.00 0.00 0.75 0.50 30.02%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 21/11/24 23/11/23 24/11/22 25/11/21 30/11/20 27/11/19 29/11/18 -
Price 0.255 0.30 0.18 0.205 0.225 0.075 0.075 -
P/RPS 0.78 1.30 1.08 5.39 2.60 0.23 0.19 26.51%
P/EPS 13.20 1.86 -4.96 -8.14 -6.67 -2.12 -1.11 -
EY 7.58 53.73 -20.15 -12.28 -14.99 -47.12 -90.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 3.00 0.00 0.00 0.00 0.75 0.44 28.24%

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