[EKSONS] YoY Quarter Result on 30-Jun-2020 [#1]

Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- 109.64%
YoY- 27.15%
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 5,261 17,943 20,973 2,979 2,098 21,385 49,310 -31.11%
PBT 10,708 -13,705 9,043 4,174 3,153 4,644 -8,529 -
Tax -600 -10 -36 -121 -513 -600 -271 14.15%
NP 10,108 -13,715 9,007 4,053 2,640 4,044 -8,800 -
-
NP to SH 9,388 -14,572 7,623 3,948 3,105 4,256 -8,610 -
-
Tax Rate 5.60% - 0.40% 2.90% 16.27% 12.92% - -
Total Cost -4,847 31,658 11,966 -1,074 -542 17,341 58,110 -
-
Net Worth 389,166 384,322 396,504 394,906 425,509 441,340 455,429 -2.58%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 389,166 384,322 396,504 394,906 425,509 441,340 455,429 -2.58%
NOSH 164,213 164,213 164,213 164,213 164,213 164,213 164,213 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 192.13% -76.44% 42.95% 136.05% 125.83% 18.91% -17.85% -
ROE 2.41% -3.79% 1.92% 1.00% 0.73% 0.96% -1.89% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 3.26 11.11 13.12 1.86 1.31 13.37 30.64 -31.15%
EPS 5.81 -9.02 4.72 2.47 1.94 2.66 -5.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.41 2.38 2.48 2.47 2.66 2.76 2.83 -2.64%
Adjusted Per Share Value based on latest NOSH - 164,213
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 3.20 10.93 12.77 1.81 1.28 13.02 30.03 -31.13%
EPS 5.72 -8.87 4.64 2.40 1.89 2.59 -5.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3699 2.3404 2.4146 2.4048 2.5912 2.6876 2.7734 -2.58%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.50 0.55 0.735 0.565 0.75 0.73 0.96 -
P/RPS 15.35 4.95 5.60 30.32 57.19 5.46 3.13 30.32%
P/EPS 8.60 -6.09 15.42 22.88 38.64 27.43 -17.94 -
EY 11.63 -16.41 6.49 4.37 2.59 3.65 -5.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.23 0.30 0.23 0.28 0.26 0.34 -7.71%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 23/08/23 23/08/22 26/08/21 27/08/20 28/08/19 27/08/18 25/08/17 -
Price 0.515 0.615 0.785 0.65 0.77 0.875 0.925 -
P/RPS 15.81 5.53 5.98 34.89 58.71 6.54 3.02 31.75%
P/EPS 8.86 -6.82 16.46 26.32 39.67 32.88 -17.29 -
EY 11.29 -14.67 6.07 3.80 2.52 3.04 -5.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.26 0.32 0.26 0.29 0.32 0.33 -7.25%

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