[EKA] QoQ Quarter Result on 31-Mar-2016 [#1]

Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -260.0%
YoY- -1005.45%
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,967 6,328 5,296 10,319 14,140 12,732 14,877 -73.88%
PBT -18,009 -5,891 -8,018 -608 404 -2,674 -9,066 57.69%
Tax 0 -11 0 0 -24 1,023 -305 -
NP -18,009 -5,902 -8,018 -608 380 -1,651 -9,371 54.26%
-
NP to SH -18,009 -5,902 -8,018 -608 380 -1,651 -9,371 54.26%
-
Tax Rate - - - - 5.94% - - -
Total Cost 19,976 12,230 13,314 10,927 13,760 14,383 24,248 -12.06%
-
Net Worth -24,959 2,496 6,239 15,600 15,600 15,600 18,719 -
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth -24,959 2,496 6,239 15,600 15,600 15,600 18,719 -
NOSH 312,000 312,000 312,000 312,000 312,000 312,000 312,000 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -915.56% -93.27% -151.40% -5.89% 2.69% -12.97% -62.99% -
ROE 0.00% -236.46% -128.49% -3.90% 2.44% -10.58% -50.06% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 0.63 2.03 1.70 3.31 4.53 4.08 4.77 -73.90%
EPS -5.77 -2.64 -2.57 -0.20 0.12 -0.53 -3.00 54.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.08 0.008 0.02 0.05 0.05 0.05 0.06 -
Adjusted Per Share Value based on latest NOSH - 312,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 0.63 2.03 1.70 3.31 4.53 4.08 4.77 -73.90%
EPS -5.77 -2.64 -2.57 -0.20 0.12 -0.53 -3.00 54.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.08 0.008 0.02 0.05 0.05 0.05 0.06 -
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.065 0.045 0.08 0.13 0.105 0.145 0.145 -
P/RPS 10.31 2.22 4.71 3.93 2.32 3.55 3.04 124.89%
P/EPS -1.13 -2.38 -3.11 -66.71 86.21 -27.40 -4.83 -61.86%
EY -88.80 -42.04 -32.12 -1.50 1.16 -3.65 -20.71 162.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 5.63 4.00 2.60 2.10 2.90 2.42 -
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 01/12/16 30/08/16 30/05/16 29/02/16 27/11/15 28/08/15 -
Price 0.075 0.04 0.06 0.095 0.17 0.12 0.145 -
P/RPS 11.90 1.97 3.53 2.87 3.75 2.94 3.04 147.35%
P/EPS -1.30 -2.11 -2.33 -48.75 139.58 -22.68 -4.83 -58.14%
EY -76.96 -47.29 -42.83 -2.05 0.72 -4.41 -20.71 138.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 5.00 3.00 1.90 3.40 2.40 2.42 -

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