[EKSONS] QoQ Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 353.95%
YoY- 68.12%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 85,224 71,772 97,334 94,584 104,006 83,892 42,928 57.89%
PBT -20,740 -54,820 -11,801 21,578 -3,652 36,172 1,952 -
Tax -188 -40 146 -369 -258 -144 2,926 -
NP -20,928 -54,860 -11,655 21,209 -3,910 36,028 4,878 -
-
NP to SH -22,406 -58,288 -10,206 18,746 -7,382 30,492 6,251 -
-
Tax Rate - - - 1.71% - 0.40% -149.90% -
Total Cost 106,152 126,632 108,989 73,374 107,916 47,864 38,050 98.05%
-
Net Worth 387,552 384,322 402,085 429,536 389,166 396,504 394,011 -1.09%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 387,552 384,322 402,085 429,536 389,166 396,504 394,011 -1.09%
NOSH 164,213 164,213 164,213 164,213 164,213 164,213 164,213 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -24.56% -76.44% -11.97% 22.42% -3.76% 42.95% 11.36% -
ROE -5.78% -15.17% -2.54% 4.36% -1.90% 7.69% 1.59% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 52.78 44.45 60.28 58.57 64.41 52.47 26.58 57.91%
EPS -13.88 -36.08 -6.32 11.61 -4.58 18.88 3.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.38 2.49 2.66 2.41 2.48 2.44 -1.09%
Adjusted Per Share Value based on latest NOSH - 164,213
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 51.90 43.71 59.27 57.60 63.34 51.09 26.14 57.90%
EPS -13.64 -35.50 -6.22 11.42 -4.50 18.57 3.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3601 2.3404 2.4486 2.6157 2.3699 2.4146 2.3994 -1.09%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.61 0.55 0.70 0.64 0.80 0.735 0.675 -
P/RPS 1.16 1.24 1.16 1.09 1.24 1.40 2.54 -40.66%
P/EPS -4.40 -1.52 -11.08 5.51 -17.50 3.85 17.44 -
EY -22.75 -65.63 -9.03 18.14 -5.71 25.95 5.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.23 0.28 0.24 0.33 0.30 0.28 -7.27%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 23/08/22 30/05/22 23/02/22 22/11/21 26/08/21 28/06/21 -
Price 0.58 0.615 0.62 0.635 0.75 0.785 0.74 -
P/RPS 1.10 1.38 1.03 1.08 1.16 1.50 2.78 -46.07%
P/EPS -4.18 -1.70 -9.81 5.47 -16.41 4.12 19.12 -
EY -23.92 -58.69 -10.19 18.28 -6.10 24.30 5.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.25 0.24 0.31 0.32 0.30 -13.81%

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