[EPICON] YoY 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- 140.86%
YoY- -88.19%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
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 41,374 38,867 22,101 5,457 3,642 29,491 35,866 2.40%
PBT 2,709 66,540 -292 1,868 15,641 -7,542 -13,469 -
Tax -193 -7,210 -676 -21 0 0 -10 63.70%
NP 2,516 59,330 -968 1,847 15,641 -7,542 -13,479 -
-
NP to SH 2,516 59,330 -968 1,847 15,641 -7,542 -13,479 -
-
Tax Rate 7.12% 10.84% - 1.12% 0.00% - - -
Total Cost 38,858 -20,463 23,069 3,610 -11,999 37,033 49,345 -3.90%
-
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 6.08% 152.65% -4.38% 33.85% 429.46% -25.57% -37.58% -
ROE 3.25% 112.90% 0.00% 0.00% 0.00% -18.72% -19.68% -
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 6.96 7.40 4.70 1.35 0.90 7.32 8.90 -4.01%
EPS 0.42 11.29 -0.21 0.46 3.88 -1.87 -3.35 -
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 6.96 6.53 3.72 0.92 0.61 4.96 6.03 2.41%
EPS 0.42 9.97 -0.16 0.31 2.63 -1.27 -2.27 -
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 4.53 3.11 3.93 12.92 11.06 1.02 0.95 29.70%
P/EPS 74.47 2.04 -89.79 38.16 2.58 -4.01 -2.54 -
EY 1.34 49.09 -1.11 2.62 38.83 -24.97 -39.37 -
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 3.67 4.06 3.83 15.13 24.88 1.02 0.84 27.83%
P/EPS 60.28 2.66 -87.36 44.71 5.79 -4.01 -2.24 -
EY 1.66 37.63 -1.14 2.24 17.26 -24.97 -44.62 -
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