[EKSONS] YoY 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- 61.53%
YoY- 110.55%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 8,507 18,935 20,258 9,608 10,527 47,507 37,951 -22.05%
PBT -1,627 18,010 9,432 1,141 -12,910 -4,499 1,087 -
Tax -44 -148 -61 -256 -419 -469 -415 -31.19%
NP -1,671 17,862 9,371 885 -13,329 -4,968 672 -
-
NP to SH -1,560 17,751 7,449 1,100 -10,425 -4,774 894 -
-
Tax Rate - 0.82% 0.65% 22.44% - - 38.18% -
Total Cost 10,178 1,073 10,887 8,723 23,856 52,475 37,279 -19.44%
-
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 -19.64% 94.33% 46.26% 9.21% -126.62% -10.46% 1.77% -
ROE -0.40% 4.13% 1.87% 0.26% -2.41% -1.06% 0.19% -
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 5.27 11.73 12.67 6.05 6.63 29.57 23.58 -22.08%
EPS -0.97 10.99 4.66 0.69 -6.56 -2.97 0.56 -
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 5.18 11.53 12.34 5.85 6.41 28.93 23.11 -22.05%
EPS -0.95 10.81 4.54 0.67 -6.35 -2.91 0.54 -
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 9.97 5.46 4.42 11.99 11.47 2.65 4.01 16.38%
P/EPS -54.34 5.82 12.02 104.73 -11.58 -26.42 170.11 -
EY -1.84 17.18 8.32 0.95 -8.64 -3.79 0.59 -
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 10.06 5.42 0.00 11.08 12.37 2.91 4.18 15.75%
P/EPS -54.86 5.78 0.00 96.78 -12.49 -28.94 177.31 -
EY -1.82 17.31 0.00 1.03 -8.00 -3.46 0.56 -
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