[EKSONS] QoQ Cumulative Quarter Result on 31-Dec-2020 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 814.99%
YoY- 71.16%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 52,003 20,973 42,928 30,623 10,365 2,979 39,374 20.35%
PBT -1,826 9,043 1,952 10,778 1,346 4,174 -31,218 -84.90%
Tax -129 -36 2,926 -285 -224 -121 -4,752 -90.94%
NP -1,955 9,007 4,878 10,493 1,122 4,053 -35,970 -85.62%
-
NP to SH -3,691 7,623 6,251 8,363 914 3,948 -36,068 -78.09%
-
Tax Rate - 0.40% -149.90% 2.64% 16.64% 2.90% - -
Total Cost 53,958 11,966 38,050 20,130 9,243 -1,074 75,344 -19.93%
-
Net Worth 389,166 396,504 394,011 398,103 390,109 394,906 381,345 1.36%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 389,166 396,504 394,011 398,103 390,109 394,906 381,345 1.36%
NOSH 164,213 164,213 164,213 164,213 164,213 164,213 164,213 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -3.76% 42.95% 11.36% 34.27% 10.82% 136.05% -91.35% -
ROE -0.95% 1.92% 1.59% 2.10% 0.23% 1.00% -9.46% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 32.20 13.12 26.58 19.15 6.48 1.86 24.78 19.06%
EPS -2.29 4.72 3.87 5.23 0.57 2.47 -22.70 -78.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.41 2.48 2.44 2.49 2.44 2.47 2.40 0.27%
Adjusted Per Share Value based on latest NOSH - 164,213
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 31.67 12.77 26.14 18.65 6.31 1.81 23.98 20.35%
EPS -2.25 4.64 3.81 5.09 0.56 2.40 -21.96 -78.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3699 2.4146 2.3994 2.4243 2.3756 2.4048 2.3223 1.36%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.80 0.735 0.675 0.56 0.525 0.565 0.43 -
P/RPS 2.48 5.60 2.54 2.92 8.10 30.32 1.74 26.62%
P/EPS -35.00 15.42 17.44 10.71 91.84 22.88 -1.89 598.71%
EY -2.86 6.49 5.73 9.34 1.09 4.37 -52.79 -85.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.28 0.22 0.22 0.23 0.18 49.73%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 22/11/21 26/08/21 28/06/21 23/02/21 26/11/20 27/08/20 12/08/20 -
Price 0.75 0.785 0.74 0.00 0.53 0.65 0.55 -
P/RPS 2.33 5.98 2.78 0.00 8.18 34.89 2.22 3.27%
P/EPS -32.81 16.46 19.12 0.00 92.71 26.32 -2.42 467.68%
EY -3.05 6.07 5.23 0.00 1.08 3.80 -41.27 -82.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.30 0.00 0.22 0.26 0.23 21.99%

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