[EKA] QoQ TTM Result on 31-Dec-2019 [#4]

Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 23.33%
YoY- 28.11%
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 37,409 32,526 26,368 25,400 24,629 24,605 24,868 31.18%
PBT -1,283 -1,808 -2,574 -2,718 -3,646 -3,604 -3,640 -50.00%
Tax -196 -267 -120 -82 -6 -109 -222 -7.94%
NP -1,479 -2,075 -2,694 -2,800 -3,652 -3,713 -3,862 -47.17%
-
NP to SH -1,479 -2,075 -2,694 -2,800 -3,652 -3,713 -3,862 -47.17%
-
Tax Rate - - - - - - - -
Total Cost 38,888 34,601 29,062 28,200 28,281 28,318 28,730 22.29%
-
Net Worth -34,319 -34,319 -34,319 -34,319 -31,200 -31,200 -31,200 6.53%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth -34,319 -34,319 -34,319 -34,319 -31,200 -31,200 -31,200 6.53%
NOSH 312,000 312,000 312,000 312,000 312,000 312,000 312,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -3.95% -6.38% -10.22% -11.02% -14.83% -15.09% -15.53% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 11.99 10.43 8.45 8.14 7.89 7.89 7.97 31.19%
EPS -0.47 -0.67 -0.86 -0.90 -1.17 -1.19 -1.24 -47.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.11 -0.11 -0.11 -0.11 -0.10 -0.10 -0.10 6.54%
Adjusted Per Share Value based on latest NOSH - 312,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 11.99 10.43 8.45 8.14 7.89 7.89 7.97 31.19%
EPS -0.47 -0.67 -0.86 -0.90 -1.17 -1.19 -1.24 -47.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.11 -0.11 -0.11 -0.11 -0.10 -0.10 -0.10 6.54%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.065 0.045 0.025 0.055 0.05 0.055 0.065 -
P/RPS 0.54 0.43 0.30 0.68 0.63 0.70 0.82 -24.24%
P/EPS -13.71 -6.77 -2.90 -6.13 -4.27 -4.62 -5.25 89.30%
EY -7.29 -14.78 -34.54 -16.32 -23.41 -21.64 -19.04 -47.17%
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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 27/08/20 30/06/20 21/02/20 25/11/19 30/08/19 30/05/19 -
Price 0.095 0.085 0.045 0.045 0.055 0.05 0.05 -
P/RPS 0.79 0.82 0.53 0.55 0.70 0.63 0.63 16.23%
P/EPS -20.04 -12.78 -5.21 -5.01 -4.70 -4.20 -4.04 190.00%
EY -4.99 -7.82 -19.19 -19.94 -21.28 -23.80 -24.76 -65.52%
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