[EKA] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 80.14%
YoY- 16.01%
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 41,222 30,909 19,531 6,848 25,400 18,900 12,405 121.87%
PBT -1,079 -413 -343 -489 -2,718 -1,848 -1,253 -9.44%
Tax -141 -212 -267 -67 -82 -98 -82 43.29%
NP -1,220 -625 -610 -556 -2,800 -1,946 -1,335 -5.80%
-
NP to SH -1,220 -625 -610 -556 -2,800 -1,946 -1,335 -5.80%
-
Tax Rate - - - - - - - -
Total Cost 42,442 31,534 20,141 7,404 28,200 20,846 13,740 111.37%
-
Net Worth -34,319 -34,319 -34,319 -34,319 -34,319 -31,200 -31,200 6.52%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth -34,319 -34,319 -34,319 -34,319 -34,319 -31,200 -31,200 6.52%
NOSH 312,000 312,000 312,000 312,000 312,000 312,000 312,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -2.96% -2.02% -3.12% -8.12% -11.02% -10.30% -10.76% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 13.21 9.91 6.26 2.19 8.14 6.06 3.98 121.70%
EPS -0.39 -0.20 -0.20 -0.18 -0.90 -0.63 -0.43 -6.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.11 -0.11 -0.11 -0.11 -0.11 -0.10 -0.10 6.52%
Adjusted Per Share Value based on latest NOSH - 312,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 13.21 9.91 6.26 2.19 8.14 6.06 3.98 121.70%
EPS -0.39 -0.20 -0.20 -0.18 -0.90 -0.63 -0.43 -6.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.11 -0.11 -0.11 -0.11 -0.11 -0.10 -0.10 6.52%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.07 0.065 0.045 0.025 0.055 0.05 0.055 -
P/RPS 0.53 0.66 0.72 1.14 0.68 0.83 1.38 -47.01%
P/EPS -17.90 -32.45 -23.02 -14.03 -6.13 -8.02 -12.85 24.60%
EY -5.59 -3.08 -4.34 -7.13 -16.32 -12.47 -7.78 -19.69%
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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/03/21 24/11/20 27/08/20 30/06/20 21/02/20 25/11/19 30/08/19 -
Price 0.07 0.095 0.085 0.045 0.045 0.055 0.05 -
P/RPS 0.53 0.96 1.36 2.05 0.55 0.91 1.26 -43.71%
P/EPS -17.90 -47.42 -43.48 -25.25 -5.01 -8.82 -11.69 32.67%
EY -5.59 -2.11 -2.30 -3.96 -19.94 -11.34 -8.56 -24.63%
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