[EKSONS] YoY Cumulative Quarter Result on 31-Dec-2018 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -159.99%
YoY- 70.62%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 70,938 30,623 14,776 64,783 110,525 91,737 113,050 -7.46%
PBT 16,184 10,778 4,818 -5,774 -12,858 -7,938 1,859 43.38%
Tax -277 -285 -1,186 -1,548 -1,085 -652 -790 -16.01%
NP 15,907 10,493 3,632 -7,322 -13,943 -8,590 1,069 56.76%
-
NP to SH 14,060 8,363 4,886 -3,909 -13,303 -6,199 4,044 23.05%
-
Tax Rate 1.71% 2.64% 24.62% - - - 42.50% -
Total Cost 55,031 20,130 11,144 72,105 124,468 100,327 111,981 -11.15%
-
Net Worth 429,536 398,103 425,835 432,020 451,443 468,303 492,454 -2.25%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 429,536 398,103 425,835 432,020 451,443 468,303 492,454 -2.25%
NOSH 164,213 164,213 164,213 164,213 164,213 164,213 163,064 0.11%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 22.42% 34.27% 24.58% -11.30% -12.62% -9.36% 0.95% -
ROE 3.27% 2.10% 1.15% -0.90% -2.95% -1.32% 0.82% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 43.93 19.15 9.30 40.79 68.80 57.00 69.33 -7.31%
EPS 8.71 5.23 3.08 -2.46 -8.28 -3.85 2.48 23.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.66 2.49 2.68 2.72 2.81 2.91 3.02 -2.09%
Adjusted Per Share Value based on latest NOSH - 164,213
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 43.20 18.65 9.00 39.45 67.31 55.86 68.84 -7.46%
EPS 8.56 5.09 2.98 -2.38 -8.10 -3.77 2.46 23.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6157 2.4243 2.5932 2.6309 2.7491 2.8518 2.9989 -2.25%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.64 0.56 0.725 0.76 0.785 0.945 1.18 -
P/RPS 1.46 2.92 7.80 1.86 1.14 1.66 1.70 -2.50%
P/EPS 7.35 10.71 23.58 -30.88 -9.48 -24.53 47.58 -26.72%
EY 13.60 9.34 4.24 -3.24 -10.55 -4.08 2.10 36.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.22 0.27 0.28 0.28 0.32 0.39 -7.76%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 23/02/22 23/02/21 25/02/20 27/02/19 28/02/18 27/02/17 29/02/16 -
Price 0.635 0.00 0.67 0.82 0.86 0.985 1.15 -
P/RPS 1.45 0.00 7.20 2.01 1.25 1.73 1.66 -2.22%
P/EPS 7.29 0.00 21.79 -33.32 -10.39 -25.57 46.37 -26.51%
EY 13.71 0.00 4.59 -3.00 -9.63 -3.91 2.16 36.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.00 0.25 0.30 0.31 0.34 0.38 -7.36%

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