[EKSONS] YoY Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 353.95%
YoY- 68.12%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 25,504 68,158 94,584 40,830 19,701 86,377 147,366 -25.33%
PBT 14,884 -15,996 21,578 14,370 6,424 -7,698 -17,144 -
Tax -284 -184 -369 -380 -1,581 -2,064 -1,446 -23.74%
NP 14,600 -16,180 21,209 13,990 4,842 -9,762 -18,590 -
-
NP to SH 14,742 -17,017 18,746 11,150 6,514 -5,212 -17,737 -
-
Tax Rate 1.91% - 1.71% 2.64% 24.61% - - -
Total Cost 10,904 84,338 73,374 26,840 14,858 96,139 165,957 -36.46%
-
Net Worth 389,166 385,937 429,536 398,103 425,835 432,020 451,443 -2.44%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 389,166 385,937 429,536 398,103 425,835 432,020 451,443 -2.44%
NOSH 164,213 164,213 164,213 164,213 164,213 164,213 164,213 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 57.25% -23.74% 22.42% 34.27% 24.58% -11.30% -12.62% -
ROE 3.79% -4.41% 4.36% 2.80% 1.53% -1.21% -3.93% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 15.79 42.21 58.57 25.54 12.40 54.38 91.73 -25.40%
EPS 9.13 -10.53 11.61 6.97 4.11 -3.28 -11.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.41 2.39 2.66 2.49 2.68 2.72 2.81 -2.52%
Adjusted Per Share Value based on latest NOSH - 164,213
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 15.53 41.51 57.60 24.86 12.00 52.60 89.74 -25.33%
EPS 8.98 -10.36 11.42 6.79 3.97 -3.17 -10.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3699 2.3502 2.6157 2.4243 2.5932 2.6309 2.7491 -2.44%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.56 0.525 0.64 0.56 0.725 0.76 0.785 -
P/RPS 3.55 1.24 1.09 2.19 5.85 1.40 0.86 26.64%
P/EPS 6.13 -4.98 5.51 8.03 17.68 -23.16 -7.11 -
EY 16.30 -20.07 18.14 12.45 5.66 -4.32 -14.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.24 0.22 0.27 0.28 0.28 -3.22%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 22/02/24 16/02/23 23/02/22 23/02/21 25/02/20 27/02/19 28/02/18 -
Price 0.57 0.53 0.635 0.00 0.67 0.82 0.86 -
P/RPS 3.61 1.26 1.08 0.00 5.40 1.51 0.94 25.12%
P/EPS 6.24 -5.03 5.47 0.00 16.34 -24.99 -7.79 -
EY 16.02 -19.88 18.28 0.00 6.12 -4.00 -12.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.22 0.24 0.00 0.25 0.30 0.31 -4.17%

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