[EKSONS] YoY Cumulative Quarter Result on 31-Dec-2019 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 29.05%
YoY- 224.99%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 51,119 70,938 30,623 14,776 64,783 110,525 91,737 -9.28%
PBT -11,997 16,184 10,778 4,818 -5,774 -12,858 -7,938 7.12%
Tax -138 -277 -285 -1,186 -1,548 -1,085 -652 -22.79%
NP -12,135 15,907 10,493 3,632 -7,322 -13,943 -8,590 5.92%
-
NP to SH -12,763 14,060 8,363 4,886 -3,909 -13,303 -6,199 12.78%
-
Tax Rate - 1.71% 2.64% 24.62% - - - -
Total Cost 63,254 55,031 20,130 11,144 72,105 124,468 100,327 -7.39%
-
Net Worth 385,937 429,536 398,103 425,835 432,020 451,443 468,303 -3.17%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 385,937 429,536 398,103 425,835 432,020 451,443 468,303 -3.17%
NOSH 164,213 164,213 164,213 164,213 164,213 164,213 164,213 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -23.74% 22.42% 34.27% 24.58% -11.30% -12.62% -9.36% -
ROE -3.31% 3.27% 2.10% 1.15% -0.90% -2.95% -1.32% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 31.66 43.93 19.15 9.30 40.79 68.80 57.00 -9.33%
EPS -7.90 8.71 5.23 3.08 -2.46 -8.28 -3.85 12.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 2.66 2.49 2.68 2.72 2.81 2.91 -3.22%
Adjusted Per Share Value based on latest NOSH - 164,213
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 31.13 43.20 18.65 9.00 39.45 67.31 55.86 -9.28%
EPS -7.77 8.56 5.09 2.98 -2.38 -8.10 -3.77 12.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3502 2.6157 2.4243 2.5932 2.6309 2.7491 2.8518 -3.17%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.525 0.64 0.56 0.725 0.76 0.785 0.945 -
P/RPS 1.66 1.46 2.92 7.80 1.86 1.14 1.66 0.00%
P/EPS -6.64 7.35 10.71 23.58 -30.88 -9.48 -24.53 -19.56%
EY -15.05 13.60 9.34 4.24 -3.24 -10.55 -4.08 24.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.22 0.27 0.28 0.28 0.32 -6.05%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 16/02/23 23/02/22 23/02/21 25/02/20 27/02/19 28/02/18 27/02/17 -
Price 0.53 0.635 0.00 0.67 0.82 0.86 0.985 -
P/RPS 1.67 1.45 0.00 7.20 2.01 1.25 1.73 -0.58%
P/EPS -6.71 7.29 0.00 21.79 -33.32 -10.39 -25.57 -19.97%
EY -14.91 13.71 0.00 4.59 -3.00 -9.63 -3.91 24.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.00 0.25 0.30 0.31 0.34 -6.99%

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