[EKSONS] QoQ Annualized Quarter Result on 30-Sep-2020 [#2]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- -88.42%
YoY- -75.86%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 83,892 42,928 40,830 20,730 11,916 39,374 19,701 162.94%
PBT 36,172 1,952 14,370 2,692 16,696 -31,218 6,424 216.83%
Tax -144 2,926 -380 -448 -484 -4,752 -1,581 -79.78%
NP 36,028 4,878 13,990 2,244 16,212 -35,970 4,842 281.59%
-
NP to SH 30,492 6,251 11,150 1,828 15,792 -36,068 6,514 180.09%
-
Tax Rate 0.40% -149.90% 2.64% 16.64% 2.90% - 24.61% -
Total Cost 47,864 38,050 26,840 18,486 -4,296 75,344 14,858 118.27%
-
Net Worth 396,504 394,011 398,103 390,109 394,906 381,345 425,835 -4.65%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 396,504 394,011 398,103 390,109 394,906 381,345 425,835 -4.65%
NOSH 164,213 164,213 164,213 164,213 164,213 164,213 164,213 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 42.95% 11.36% 34.27% 10.82% 136.05% -91.35% 24.58% -
ROE 7.69% 1.59% 2.80% 0.47% 4.00% -9.46% 1.53% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 52.47 26.58 25.54 12.97 7.45 24.78 12.40 161.84%
EPS 18.88 3.87 6.97 1.14 9.88 -22.70 4.11 176.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.48 2.44 2.49 2.44 2.47 2.40 2.68 -5.04%
Adjusted Per Share Value based on latest NOSH - 164,213
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 51.09 26.14 24.86 12.62 7.26 23.98 12.00 162.91%
EPS 18.57 3.81 6.79 1.11 9.62 -21.96 3.97 179.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4146 2.3994 2.4243 2.3756 2.4048 2.3223 2.5932 -4.65%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.735 0.675 0.56 0.525 0.565 0.43 0.725 -
P/RPS 1.40 2.54 2.19 4.05 7.58 1.74 5.85 -61.48%
P/EPS 3.85 17.44 8.03 45.92 5.72 -1.89 17.68 -63.83%
EY 25.95 5.73 12.45 2.18 17.48 -52.79 5.66 176.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.22 0.22 0.23 0.18 0.27 7.28%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 28/06/21 23/02/21 26/11/20 27/08/20 12/08/20 25/02/20 -
Price 0.785 0.74 0.00 0.53 0.65 0.55 0.67 -
P/RPS 1.50 2.78 0.00 4.09 8.72 2.22 5.40 -57.46%
P/EPS 4.12 19.12 0.00 46.35 6.58 -2.42 16.34 -60.12%
EY 24.30 5.23 0.00 2.16 15.20 -41.27 6.12 150.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.00 0.22 0.26 0.23 0.25 17.90%

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