[EKA] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 46.19%
YoY- 86.96%
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 25,256 26,036 26,112 25,072 13,154 10,176 4,284 225.29%
PBT -3,702 -2,538 -2,702 -2,780 -5,007 -5,158 -9,992 -48.32%
Tax -193 -380 -332 0 -159 0 0 -
NP -3,895 -2,918 -3,034 -2,780 -5,166 -5,158 -9,992 -46.54%
-
NP to SH -3,895 -2,918 -3,034 -2,780 -5,166 -5,158 -9,992 -46.54%
-
Tax Rate - - - - - - - -
Total Cost 29,151 28,954 29,146 27,852 18,320 15,334 14,276 60.74%
-
Net Worth -31,200 -28,080 -28,080 -28,080 -28,080 -24,959 -28,080 7.25%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth -31,200 -28,080 -28,080 -28,080 -28,080 -24,959 -28,080 7.25%
NOSH 312,000 312,000 312,000 312,000 312,000 312,000 312,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -15.42% -11.21% -11.62% -11.09% -39.27% -50.69% -233.24% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 8.09 8.34 8.37 8.04 4.22 3.26 1.37 225.64%
EPS -1.25 -0.93 -0.96 -0.88 -1.66 -1.65 -3.20 -46.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.10 -0.09 -0.09 -0.09 -0.09 -0.08 -0.09 7.25%
Adjusted Per Share Value based on latest NOSH - 312,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 8.09 8.34 8.37 8.04 4.22 3.26 1.37 225.64%
EPS -1.25 -0.93 -0.96 -0.88 -1.66 -1.65 -3.20 -46.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.10 -0.09 -0.09 -0.09 -0.09 -0.08 -0.09 7.25%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.065 0.07 0.07 0.07 0.085 0.075 0.075 -
P/RPS 0.80 0.84 0.84 0.87 2.02 2.30 5.46 -72.10%
P/EPS -5.21 -7.48 -7.20 -7.86 -5.13 -4.54 -2.34 70.26%
EY -19.21 -13.36 -13.89 -12.73 -19.48 -22.05 -42.70 -41.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 23/11/18 27/08/18 24/05/18 28/02/18 28/11/17 22/08/17 -
Price 0.065 0.07 0.075 0.065 0.075 0.09 0.08 -
P/RPS 0.80 0.84 0.90 0.81 1.78 2.76 5.83 -73.29%
P/EPS -5.21 -7.48 -7.71 -7.29 -4.53 -5.44 -2.50 62.93%
EY -19.21 -13.36 -12.97 -13.71 -22.08 -18.37 -40.03 -38.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 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