[EKA] YoY TTM Result on 30-Jun-2020 [#2]

Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 22.98%
YoY- 44.12%
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
Revenue 32,526 24,605 24,068 10,437 42,487 70,133 92,108 -14.79%
PBT -1,808 -3,604 -1,362 -28,896 -10,896 -13,327 -3,123 -8.06%
Tax -267 -109 -325 -11 999 -311 -10 65.73%
NP -2,075 -3,713 -1,687 -28,907 -9,897 -13,638 -3,133 -6.14%
-
NP to SH -2,075 -3,713 -1,687 -28,907 -9,897 -13,638 -3,133 -6.14%
-
Tax Rate - - - - - - - -
Total Cost 34,601 28,318 25,755 39,344 52,384 83,771 95,241 -14.42%
-
Net Worth -34,319 -31,200 -28,080 -28,080 6,239 18,719 19,258 -
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
Net Worth -34,319 -31,200 -28,080 -28,080 6,239 18,719 19,258 -
NOSH 312,000 312,000 312,000 312,000 312,000 312,000 120,363 15.77%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
NP Margin -6.38% -15.09% -7.01% -276.97% -23.29% -19.45% -3.40% -
ROE 0.00% 0.00% 0.00% 0.00% -158.61% -72.85% -16.27% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
RPS 10.43 7.89 7.71 3.35 13.62 22.48 76.52 -26.40%
EPS -0.67 -1.19 -0.54 -9.27 -3.17 -4.37 -2.60 -18.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.11 -0.10 -0.09 -0.09 0.02 0.06 0.16 -
Adjusted Per Share Value based on latest NOSH - 312,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
RPS 10.43 7.89 7.71 3.35 13.62 22.48 29.52 -14.78%
EPS -0.67 -1.19 -0.54 -9.27 -3.17 -4.37 -1.00 -5.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.11 -0.10 -0.09 -0.09 0.02 0.06 0.0617 -
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 31/12/13 -
Price 0.045 0.055 0.07 0.075 0.08 0.145 0.15 -
P/RPS 0.43 0.70 0.91 2.24 0.59 0.65 0.20 12.49%
P/EPS -6.77 -4.62 -12.95 -0.81 -2.52 -3.32 -5.76 2.51%
EY -14.78 -21.64 -7.72 -123.53 -39.65 -30.15 -17.35 -2.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 4.00 2.42 0.94 -
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
Date 27/08/20 30/08/19 27/08/18 22/08/17 30/08/16 28/08/15 28/02/14 -
Price 0.085 0.05 0.075 0.08 0.06 0.145 0.165 -
P/RPS 0.82 0.63 0.97 2.39 0.44 0.65 0.22 22.42%
P/EPS -12.78 -4.20 -13.87 -0.86 -1.89 -3.32 -6.34 11.38%
EY -7.82 -23.80 -7.21 -115.81 -52.87 -30.15 -15.78 -10.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 3.00 2.42 1.03 -

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