[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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 121,698 78,496 15,318 34,824 133,797 155,589 175,749 -5.93%
PBT 97,309 -14,633 -9,981 -13,490 -14,106 -27,277 -13,061 -
Tax -12,606 -2,404 -162 -92 -128 -56 -81 131.83%
NP 84,702 -17,037 -10,144 -13,582 -14,234 -27,333 -13,142 -
-
NP to SH 84,702 -17,037 -10,144 -13,582 -14,234 -27,333 -13,142 -
-
Tax Rate 12.95% - - - - - - -
Total Cost 36,996 95,533 25,462 48,406 148,031 182,922 188,891 -23.78%
-
Net Worth 52,550 -51,677 -60,419 -44,307 40,279 68,475 96,671 -9.65%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 52,550 -51,677 -60,419 -44,307 40,279 68,475 96,671 -9.65%
NOSH 594,797 469,797 402,798 402,798 402,798 402,798 402,798 6.70%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 69.60% -21.70% -66.22% -39.00% -10.64% -17.57% -7.48% -
ROE 161.18% 0.00% 0.00% 0.00% -35.34% -39.92% -13.60% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 23.16 16.71 3.80 8.65 33.22 38.63 43.63 -10.01%
EPS 17.33 -3.63 -2.52 -3.37 -3.53 -6.79 -3.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 -0.11 -0.15 -0.11 0.10 0.17 0.24 -13.57%
Adjusted Per Share Value based on latest NOSH - 402,798
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 20.46 13.20 2.58 5.85 22.49 26.16 29.55 -5.94%
EPS 14.24 -2.86 -1.71 -2.28 -2.39 -4.60 -2.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0884 -0.0869 -0.1016 -0.0745 0.0677 0.1151 0.1625 -9.64%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.23 0.185 0.175 0.10 0.075 0.085 0.14 -
P/RPS 0.99 1.11 4.60 1.16 0.23 0.22 0.32 20.70%
P/EPS 1.43 -5.10 -6.95 -2.97 -2.12 -1.25 -4.29 -
EY 70.08 -19.60 -14.39 -33.72 -47.12 -79.83 -23.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 0.00 0.00 0.00 0.75 0.50 0.58 25.79%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 24/11/22 25/11/21 30/11/20 27/11/19 29/11/18 30/11/17 -
Price 0.30 0.18 0.205 0.225 0.075 0.075 0.14 -
P/RPS 1.30 1.08 5.39 2.60 0.23 0.19 0.32 26.30%
P/EPS 1.86 -4.96 -8.14 -6.67 -2.12 -1.11 -4.29 -
EY 53.73 -20.15 -12.28 -14.99 -47.12 -90.48 -23.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 0.00 0.00 0.00 0.75 0.44 0.58 31.49%

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