[EPICON] YoY TTM 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- -160.3%
YoY- 33.63%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 144,622 74,616 15,764 54,801 137,363 158,271 174,209 -3.05%
PBT 75,775 -13,611 -22,397 -33,582 -30,632 -42,289 -19,743 -
Tax -10,731 3,050 -2 -165 -1,288 14,000 -7,858 5.32%
NP 65,044 -10,561 -22,399 -33,747 -31,920 -28,289 -27,601 -
-
NP to SH 65,044 -10,561 -22,399 -33,747 -31,920 -28,289 -27,601 -
-
Tax Rate 14.16% - - - - - - -
Total Cost 79,578 85,177 38,163 88,548 169,283 186,560 201,810 -14.36%
-
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 44.98% -14.15% -142.09% -61.58% -23.24% -17.87% -15.84% -
ROE 123.77% 0.00% 0.00% 0.00% -79.25% -41.31% -28.55% -
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 27.52 15.88 3.91 13.61 34.10 39.29 43.25 -7.25%
EPS 12.38 -2.25 -5.56 -8.38 -7.92 -7.02 -6.85 -
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 24.31 12.54 2.65 9.21 23.09 26.61 29.29 -3.05%
EPS 10.94 -1.78 -3.77 -5.67 -5.37 -4.76 -4.64 -
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 0.84 1.16 4.47 0.74 0.22 0.22 0.32 17.44%
P/EPS 1.86 -8.23 -3.15 -1.19 -0.95 -1.21 -2.04 -
EY 53.82 -12.15 -31.78 -83.78 -105.66 -82.62 -48.95 -
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 1.09 1.13 5.24 1.65 0.22 0.19 0.32 22.65%
P/EPS 2.42 -8.01 -3.69 -2.69 -0.95 -1.07 -2.04 -
EY 41.26 -12.49 -27.13 -37.24 -105.66 -93.64 -48.95 -
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