[EKA] QoQ Annualized Quarter Result on 30-Sep-2015

Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015
Profit Trend
QoQ--%
YoY- -34.6%
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 31,230 41,276 97,005 71,027 0 0 65,834 -39.20%
PBT -17,254 -2,432 -15,596 -13,715 0 0 -8,424 61.35%
Tax 0 0 688 610 0 0 0 -
NP -17,254 -2,432 -14,908 -13,104 0 0 -8,424 61.35%
-
NP to SH -17,254 -2,432 -14,908 -13,104 0 0 -8,424 61.35%
-
Tax Rate - - - - - - - -
Total Cost 48,484 43,708 111,913 84,131 0 0 74,258 -24.75%
-
Net Worth 6,239 15,600 15,600 15,600 15,601 9,591 9,627 -25.13%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 6,239 15,600 15,600 15,600 15,601 9,591 9,627 -25.13%
NOSH 312,000 312,000 312,000 312,000 312,036 239,775 240,685 18.90%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -55.25% -5.89% -15.37% -18.45% 0.00% 0.00% -12.80% -
ROE -276.51% -15.59% -95.56% -84.01% 0.00% 0.00% -87.50% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 10.01 13.23 31.09 22.77 0.00 0.00 27.35 -48.86%
EPS -5.52 -0.80 -4.78 -4.20 0.00 0.00 -3.50 35.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.05 0.05 0.05 0.05 0.04 0.04 -37.03%
Adjusted Per Share Value based on latest NOSH - 312,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 10.01 13.23 31.09 22.77 0.00 0.00 21.10 -39.19%
EPS -5.52 -0.80 -4.78 -4.20 0.00 0.00 -2.70 61.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.05 0.05 0.05 0.05 0.0307 0.0309 -25.19%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.08 0.13 0.105 0.145 0.145 0.155 0.11 -
P/RPS 0.80 0.98 0.34 0.64 0.00 0.00 0.00 -
P/EPS -1.45 -16.68 -2.20 -3.45 0.00 0.00 0.00 -
EY -69.13 -6.00 -45.51 -28.97 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 2.60 2.10 2.90 2.90 3.88 0.00 -
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 30/05/16 29/02/16 27/11/15 28/08/15 18/05/15 17/02/15 -
Price 0.06 0.095 0.17 0.12 0.145 0.155 0.125 -
P/RPS 0.60 0.72 0.55 0.53 0.00 0.00 0.00 -
P/EPS -1.08 -12.19 -3.56 -2.86 0.00 0.00 0.00 -
EY -92.17 -8.21 -28.11 -35.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 1.90 3.40 2.40 2.90 3.88 0.00 -

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