[EKSONS] QoQ TTM Result on 31-Dec-2022 [#3]

Announcement Date
16-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- -108.99%
YoY- -409.92%
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 31,911 44,619 57,301 77,515 87,943 94,304 97,334 -52.42%
PBT -2,554 4,394 -20,019 -39,982 -20,345 -34,549 -11,801 -63.91%
Tax 583 -167 423 285 181 172 146 151.48%
NP -1,971 4,227 -19,596 -39,697 -20,164 -34,377 -11,655 -69.38%
-
NP to SH 222 5,766 -18,194 -37,029 -17,718 -32,401 -10,206 -
-
Tax Rate - 3.80% - - - - - -
Total Cost 33,882 40,392 76,897 117,212 108,107 128,681 108,989 -54.07%
-
Net Worth 385,937 389,166 379,477 385,937 387,552 384,322 402,085 -2.69%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 385,937 389,166 379,477 385,937 387,552 384,322 402,085 -2.69%
NOSH 164,213 164,213 164,213 164,213 164,213 164,213 164,213 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -6.18% 9.47% -34.20% -51.21% -22.93% -36.45% -11.97% -
ROE 0.06% 1.48% -4.79% -9.59% -4.57% -8.43% -2.54% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 19.76 27.63 35.48 48.00 54.46 58.40 60.28 -52.42%
EPS 0.14 3.57 -11.27 -22.93 -10.97 -20.07 -6.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 2.41 2.35 2.39 2.40 2.38 2.49 -2.69%
Adjusted Per Share Value based on latest NOSH - 164,213
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 19.43 27.17 34.89 47.20 53.55 57.43 59.27 -52.42%
EPS 0.14 3.51 -11.08 -22.55 -10.79 -19.73 -6.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3502 2.3699 2.3109 2.3502 2.3601 2.3404 2.4486 -2.69%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.52 0.50 0.54 0.525 0.61 0.55 0.70 -
P/RPS 2.63 1.81 1.52 1.09 1.12 0.94 1.16 72.49%
P/EPS 378.24 14.00 -4.79 -2.29 -5.56 -2.74 -11.08 -
EY 0.26 7.14 -20.86 -43.68 -17.99 -36.48 -9.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.23 0.22 0.25 0.23 0.28 -14.83%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 23/11/23 23/08/23 30/05/23 16/02/23 23/11/22 23/08/22 30/05/22 -
Price 0.53 0.515 0.52 0.53 0.58 0.615 0.62 -
P/RPS 2.68 1.86 1.47 1.10 1.06 1.05 1.03 89.06%
P/EPS 385.52 14.42 -4.62 -2.31 -5.29 -3.07 -9.81 -
EY 0.26 6.93 -21.67 -43.27 -18.92 -32.63 -10.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.22 0.22 0.24 0.26 0.25 -8.16%

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