[EKSONS] QoQ TTM Result on 30-Jun-2021 [#1]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 58.79%
YoY- 128.18%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 97,334 83,243 84,566 60,922 42,928 55,221 44,571 68.40%
PBT -11,801 7,358 -1,220 6,821 1,952 -25,258 -33,549 -50.20%
Tax 146 2,934 3,021 3,011 2,926 -3,851 -4,046 -
NP -11,655 10,292 1,801 9,832 4,878 -29,109 -37,595 -54.22%
-
NP to SH -10,206 11,948 1,646 9,926 6,251 -32,591 -38,940 -59.07%
-
Tax Rate - -39.87% - -44.14% -149.90% - - -
Total Cost 108,989 72,951 82,765 51,090 38,050 84,330 82,166 20.74%
-
Net Worth 402,085 429,536 389,166 396,504 394,011 398,103 390,109 2.03%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 402,085 429,536 389,166 396,504 394,011 398,103 390,109 2.03%
NOSH 164,213 164,213 164,213 164,213 164,213 164,213 164,213 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -11.97% 12.36% 2.13% 16.14% 11.36% -52.71% -84.35% -
ROE -2.54% 2.78% 0.42% 2.50% 1.59% -8.19% -9.98% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 60.28 51.55 52.37 38.10 26.58 34.54 27.88 67.28%
EPS -6.32 7.40 1.02 6.21 3.87 -20.38 -24.36 -59.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.49 2.66 2.41 2.48 2.44 2.49 2.44 1.36%
Adjusted Per Share Value based on latest NOSH - 164,213
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 59.27 50.69 51.50 37.10 26.14 33.63 27.14 68.40%
EPS -6.22 7.28 1.00 6.04 3.81 -19.85 -23.71 -59.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4486 2.6157 2.3699 2.4146 2.3994 2.4243 2.3756 2.04%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.70 0.64 0.80 0.735 0.675 0.56 0.525 -
P/RPS 1.16 1.24 1.53 1.93 2.54 1.62 1.88 -27.54%
P/EPS -11.08 8.65 78.48 11.84 17.44 -2.75 -2.16 197.73%
EY -9.03 11.56 1.27 8.45 5.73 -36.40 -46.39 -66.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.24 0.33 0.30 0.28 0.22 0.22 17.45%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 23/02/22 22/11/21 26/08/21 28/06/21 23/02/21 26/11/20 -
Price 0.62 0.635 0.75 0.785 0.74 0.00 0.53 -
P/RPS 1.03 1.23 1.43 2.06 2.78 0.00 1.90 -33.53%
P/EPS -9.81 8.58 73.58 12.64 19.12 0.00 -2.18 172.81%
EY -10.19 11.65 1.36 7.91 5.23 0.00 -45.95 -63.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.31 0.32 0.30 0.00 0.22 8.90%

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