[EKSONS] QoQ Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 509.99%
YoY- 71.16%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 104,006 83,892 42,928 40,830 20,730 11,916 39,374 90.97%
PBT -3,652 36,172 1,952 14,370 2,692 16,696 -31,218 -76.04%
Tax -258 -144 2,926 -380 -448 -484 -4,752 -85.63%
NP -3,910 36,028 4,878 13,990 2,244 16,212 -35,970 -77.19%
-
NP to SH -7,382 30,492 6,251 11,150 1,828 15,792 -36,068 -65.23%
-
Tax Rate - 0.40% -149.90% 2.64% 16.64% 2.90% - -
Total Cost 107,916 47,864 38,050 26,840 18,486 -4,296 75,344 27.03%
-
Net Worth 389,166 396,504 394,011 398,103 390,109 394,906 381,345 1.36%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 389,166 396,504 394,011 398,103 390,109 394,906 381,345 1.36%
NOSH 164,213 164,213 164,213 164,213 164,213 164,213 164,213 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -3.76% 42.95% 11.36% 34.27% 10.82% 136.05% -91.35% -
ROE -1.90% 7.69% 1.59% 2.80% 0.47% 4.00% -9.46% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 64.41 52.47 26.58 25.54 12.97 7.45 24.78 88.93%
EPS -4.58 18.88 3.87 6.97 1.14 9.88 -22.70 -65.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.41 2.48 2.44 2.49 2.44 2.47 2.40 0.27%
Adjusted Per Share Value based on latest NOSH - 164,213
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 63.34 51.09 26.14 24.86 12.62 7.26 23.98 90.96%
EPS -4.50 18.57 3.81 6.79 1.11 9.62 -21.96 -65.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3699 2.4146 2.3994 2.4243 2.3756 2.4048 2.3223 1.36%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.80 0.735 0.675 0.56 0.525 0.565 0.43 -
P/RPS 1.24 1.40 2.54 2.19 4.05 7.58 1.74 -20.19%
P/EPS -17.50 3.85 17.44 8.03 45.92 5.72 -1.89 340.34%
EY -5.71 25.95 5.73 12.45 2.18 17.48 -52.79 -77.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.28 0.22 0.22 0.23 0.18 49.73%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 22/11/21 26/08/21 28/06/21 23/02/21 26/11/20 27/08/20 12/08/20 -
Price 0.75 0.785 0.74 0.00 0.53 0.65 0.55 -
P/RPS 1.16 1.50 2.78 0.00 4.09 8.72 2.22 -35.10%
P/EPS -16.41 4.12 19.12 0.00 46.35 6.58 -2.42 257.84%
EY -6.10 24.30 5.23 0.00 2.16 15.20 -41.27 -72.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.30 0.00 0.22 0.26 0.23 21.99%

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