[EKA] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Announcement Date
18-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 CAGR
Revenue 25,072 220 41,276 0 90,572 129,748 80,724 -16.45%
PBT -2,780 -21,320 -2,432 0 -3,852 820 -24,944 -28.63%
Tax 0 0 0 0 0 0 -64 -
NP -2,780 -21,320 -2,432 0 -3,852 820 -25,008 -28.66%
-
NP to SH -2,780 -21,320 -2,432 0 -3,852 820 -25,008 -28.66%
-
Tax Rate - - - - - 0.00% - -
Total Cost 27,852 21,540 43,708 0 94,424 128,928 105,732 -18.54%
-
Net Worth -28,080 -24,959 15,600 9,591 21,667 22,911 34,796 -
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 CAGR
Net Worth -28,080 -24,959 15,600 9,591 21,667 22,911 34,796 -
NOSH 312,000 312,000 312,000 239,775 120,374 120,588 119,988 15.82%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -11.09% -9,690.91% -5.89% 0.00% -4.25% 0.63% -30.98% -
ROE 0.00% 0.00% -15.59% 0.00% -17.78% 3.58% -71.87% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 CAGR
RPS 8.04 0.07 13.23 0.00 75.24 107.60 67.28 -27.86%
EPS -0.88 -6.84 -0.80 0.00 -3.20 0.68 -20.84 -38.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.09 -0.08 0.05 0.04 0.18 0.19 0.29 -
Adjusted Per Share Value based on latest NOSH - 275,000
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 CAGR
RPS 8.04 0.07 13.23 0.00 29.03 41.59 25.87 -16.44%
EPS -0.88 -6.84 -0.80 0.00 -1.23 0.26 -8.02 -28.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.09 -0.08 0.05 0.0307 0.0694 0.0734 0.1115 -
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 30/09/13 28/09/12 30/09/11 -
Price 0.07 0.085 0.13 0.155 0.21 0.40 0.34 -
P/RPS 0.87 120.55 0.98 0.00 0.28 0.37 0.51 8.55%
P/EPS -7.86 -1.24 -16.68 0.00 -6.56 58.82 -1.63 27.36%
EY -12.73 -80.39 -6.00 0.00 -15.24 1.70 -61.30 -21.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 2.60 3.88 1.17 2.11 1.17 -
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 CAGR
Date 24/05/18 29/05/17 30/05/16 18/05/15 29/11/13 30/11/12 30/11/11 -
Price 0.065 0.085 0.095 0.155 0.225 0.46 0.27 -
P/RPS 0.81 120.55 0.72 0.00 0.30 0.43 0.40 11.45%
P/EPS -7.29 -1.24 -12.19 0.00 -7.03 67.65 -1.30 30.35%
EY -13.71 -80.39 -8.21 0.00 -14.22 1.48 -77.19 -23.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.90 3.88 1.25 2.42 0.93 -

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