[EPICON] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[EPICON] EPICON BERHAD
Announcement Date
03-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 28.61%
YoY- 61.83%
Quarter Report
Latest QR
Upcoming QR
EPICON's Result
EPICON's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 193,340 108,574 40,905 12,112 114,242 148,592 171,320 2.03%
PBT 81,742 -6,127 -4,429 -17,872 -46,487 -37,463 -25,069 -
Tax -11,708 -3,707 4,295 39 -231 -1,224 14,060 -
NP 70,034 -9,834 -134 -17,833 -46,718 -38,687 -11,009 -
-
NP to SH 70,034 -9,834 -134 -17,833 -46,718 -38,687 -11,009 -
-
Tax Rate 14.32% - - - - - - -
Total Cost 123,306 118,408 41,039 29,945 160,960 187,279 182,329 -6.30%
-
Net Worth 71,375 -51,677 -42,281 -56,391 -44,307 52,363 88,615 -3.53%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 71,375 -51,677 -42,281 -56,391 -44,307 52,363 88,615 -3.53%
NOSH 594,797 469,797 469,797 402,798 402,798 402,798 402,798 6.70%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 36.22% -9.06% -0.33% -147.23% -40.89% -26.04% -6.43% -
ROE 98.12% 0.00% 0.00% 0.00% 0.00% -73.88% -12.42% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 32.51 23.11 8.71 3.01 28.36 36.89 42.53 -4.37%
EPS 11.77 -2.09 -0.03 -4.43 -11.60 -9.60 -2.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 -0.11 -0.09 -0.14 -0.11 0.13 0.22 -9.60%
Adjusted Per Share Value based on latest NOSH - 402,798
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 32.51 18.25 6.88 2.04 19.21 24.98 28.80 2.03%
EPS 11.77 -1.65 -0.02 -3.00 -7.85 -6.50 -1.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 -0.0869 -0.0711 -0.0948 -0.0745 0.088 0.149 -3.54%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.435 0.185 0.215 0.145 0.03 0.085 0.115 -
P/RPS 1.34 0.80 2.47 4.82 0.11 0.23 0.27 30.57%
P/EPS 3.69 -8.84 -753.78 -3.28 -0.26 -0.88 -4.21 -
EY 27.07 -11.31 -0.13 -30.53 -386.61 -112.99 -23.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.63 0.00 0.00 0.00 0.00 0.65 0.52 38.20%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 30/05/23 25/05/22 03/06/21 14/07/20 30/05/19 31/05/18 -
Price 0.42 0.28 0.19 0.13 0.04 0.09 0.11 -
P/RPS 1.29 1.21 2.18 4.32 0.14 0.24 0.26 30.56%
P/EPS 3.57 -13.38 -666.13 -2.94 -0.34 -0.94 -4.02 -
EY 28.03 -7.48 -0.15 -34.06 -289.96 -106.72 -24.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 0.00 0.00 0.00 0.00 0.69 0.50 38.26%

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