[EKA] YoY Annualized Quarter Result on 30-Sep-2020 [#3]

Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 31.69%
YoY- 67.88%
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 CAGR
Revenue 41,212 25,200 26,036 10,176 29,257 95,842 100,574 -11.20%
PBT -550 -2,464 -2,538 -5,158 -19,356 -19,881 601 -
Tax -282 -130 -380 0 -14 -25 -13 50.66%
NP -833 -2,594 -2,918 -5,158 -19,370 -19,906 588 -
-
NP to SH -833 -2,594 -2,918 -5,158 -19,370 -19,906 588 -
-
Tax Rate - - - - - - 2.16% -
Total Cost 42,045 27,794 28,954 15,334 48,627 115,749 99,986 -10.89%
-
Net Worth -34,319 -31,200 -28,080 -24,959 2,496 28,803 22,645 -
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 CAGR
Net Worth -34,319 -31,200 -28,080 -24,959 2,496 28,803 22,645 -
NOSH 312,000 312,000 312,000 312,000 312,000 240,032 119,189 13.67%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 CAGR
NP Margin -2.02% -10.30% -11.21% -50.69% -66.21% -20.77% 0.58% -
ROE 0.00% 0.00% 0.00% 0.00% -776.07% -69.11% 2.60% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 CAGR
RPS 13.21 8.08 8.34 3.26 9.38 39.93 84.38 -21.88%
EPS -0.27 -0.84 -0.93 -1.65 -6.21 -8.29 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.11 -0.10 -0.09 -0.08 0.008 0.12 0.19 -
Adjusted Per Share Value based on latest NOSH - 312,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 CAGR
RPS 13.21 8.08 8.34 3.26 9.38 30.72 32.24 -11.20%
EPS -0.27 -0.84 -0.93 -1.65 -6.21 -6.38 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.11 -0.10 -0.09 -0.08 0.008 0.0923 0.0726 -
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 31/03/14 29/03/13 -
Price 0.065 0.05 0.07 0.075 0.045 0.155 0.275 -
P/RPS 0.49 0.62 0.84 2.30 0.48 0.39 0.33 5.40%
P/EPS -24.34 -6.01 -7.48 -4.54 -0.72 -1.87 55.74 -
EY -4.11 -16.63 -13.36 -22.05 -137.97 -53.51 1.79 -
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 5.63 1.29 1.45 -
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 CAGR
Date 24/11/20 25/11/19 23/11/18 28/11/17 01/12/16 30/05/14 30/05/13 -
Price 0.095 0.055 0.07 0.09 0.04 0.15 0.26 -
P/RPS 0.72 0.68 0.84 2.76 0.43 0.38 0.31 11.87%
P/EPS -35.57 -6.61 -7.48 -5.44 -0.64 -1.81 52.70 -
EY -2.81 -15.12 -13.36 -18.37 -155.21 -55.29 1.90 -
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 5.00 1.25 1.37 -

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