[EKSONS] QoQ TTM Result on 30-Sep-2020 [#2]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- -10.55%
YoY- -164.23%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 60,922 42,928 55,221 44,571 40,255 39,374 17,259 132.00%
PBT 6,821 1,952 -25,258 -33,549 -30,197 -31,218 3,658 51.55%
Tax 3,011 2,926 -3,851 -4,046 -4,360 -4,752 -6,436 -
NP 9,832 4,878 -29,109 -37,595 -34,557 -35,970 -2,778 -
-
NP to SH 9,926 6,251 -32,591 -38,940 -35,225 -36,068 -3,212 -
-
Tax Rate -44.14% -149.90% - - - - 175.94% -
Total Cost 51,090 38,050 84,330 82,166 74,812 75,344 20,037 86.74%
-
Net Worth 396,504 394,011 398,103 390,109 394,906 381,345 425,835 -4.65%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 396,504 394,011 398,103 390,109 394,906 381,345 425,835 -4.65%
NOSH 164,213 164,213 164,213 164,213 164,213 164,213 164,213 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 16.14% 11.36% -52.71% -84.35% -85.85% -91.35% -16.10% -
ROE 2.50% 1.59% -8.19% -9.98% -8.92% -9.46% -0.75% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 38.10 26.58 34.54 27.88 25.18 24.78 10.86 131.06%
EPS 6.21 3.87 -20.38 -24.36 -22.03 -22.70 -2.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.48 2.44 2.49 2.44 2.47 2.40 2.68 -5.04%
Adjusted Per Share Value based on latest NOSH - 164,213
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 37.10 26.14 33.63 27.14 24.51 23.98 10.51 132.01%
EPS 6.04 3.81 -19.85 -23.71 -21.45 -21.96 -1.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4146 2.3994 2.4243 2.3756 2.4048 2.3223 2.5932 -4.65%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.735 0.675 0.56 0.525 0.565 0.43 0.725 -
P/RPS 1.93 2.54 1.62 1.88 2.24 1.74 6.67 -56.28%
P/EPS 11.84 17.44 -2.75 -2.16 -2.56 -1.89 -35.86 -
EY 8.45 5.73 -36.40 -46.39 -38.99 -52.79 -2.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.22 0.22 0.23 0.18 0.27 7.28%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 28/06/21 23/02/21 26/11/20 27/08/20 12/08/20 25/02/20 -
Price 0.785 0.74 0.00 0.53 0.65 0.55 0.67 -
P/RPS 2.06 2.78 0.00 1.90 2.58 2.22 6.17 -51.90%
P/EPS 12.64 19.12 0.00 -2.18 -2.95 -2.42 -33.14 -
EY 7.91 5.23 0.00 -45.95 -33.90 -41.27 -3.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.00 0.22 0.26 0.23 0.25 17.90%

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