[EPICON] YoY Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[EPICON] EPICON BERHAD
Announcement Date
23-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 1413.63%
YoY- 597.16%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 145,549 91,274 58,872 11,489 26,118 100,348 116,692 3.74%
PBT 11,762 72,982 -10,975 -7,486 -10,118 -10,580 -20,458 -
Tax -3,143 -9,455 -1,803 -122 -69 -96 -42 105.14%
NP 8,619 63,527 -12,778 -7,608 -10,187 -10,676 -20,500 -
-
NP to SH 8,619 63,527 -12,778 -7,608 -10,187 -10,676 -20,500 -
-
Tax Rate 26.72% 12.96% - - - - - -
Total Cost 136,930 27,747 71,650 19,097 36,305 111,024 137,192 -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 11.15% 120.89% 0.00% 0.00% 0.00% -26.50% -29.94% -
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 24.47 17.37 12.53 2.85 6.48 24.91 28.97 -2.77%
EPS 1.45 13.00 -2.72 -1.89 -2.53 -2.65 -5.09 -
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 - 594,797
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 24.47 15.35 9.90 1.93 4.39 16.87 19.62 3.74%
EPS 1.45 10.68 -2.15 -1.28 -1.71 -1.79 -3.45 -
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 1.29 1.32 1.48 6.14 1.54 0.30 0.29 28.21%
P/EPS 21.74 1.90 -6.80 -9.27 -3.95 -2.83 -1.67 -
EY 4.60 52.56 -14.70 -10.79 -25.29 -35.34 -59.88 -
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 1.04 1.73 1.44 7.19 3.47 0.30 0.26 25.96%
P/EPS 17.60 2.48 -6.62 -10.85 -8.90 -2.83 -1.47 -
EY 5.68 40.30 -15.11 -9.21 -11.24 -35.34 -67.86 -
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