[EKA] YoY Quarter Result on 30-Sep-2016 [#3]

Announcement Date
01-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 26.39%
YoY- -257.48%
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 30/09/10 CAGR
Revenue 6,495 6,471 5,490 6,328 23,354 21,774 31,402 -16.05%
PBT -595 -553 1,127 -5,891 -11,963 42 -9,662 -26.62%
Tax -16 -119 0 -11 -19 -10 -176 -23.37%
NP -611 -672 1,127 -5,902 -11,982 32 -9,838 -26.55%
-
NP to SH -611 -672 1,127 -5,902 -11,982 32 -9,838 -26.55%
-
Tax Rate - - 0.00% - - 23.81% - -
Total Cost 7,106 7,143 4,363 12,230 35,336 21,742 41,240 -17.73%
-
Net Worth -31,200 -28,080 -24,959 2,496 28,814 30,400 50,389 -
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 30/09/10 CAGR
Net Worth -31,200 -28,080 -24,959 2,496 28,814 30,400 50,389 -
NOSH 312,000 312,000 312,000 312,000 240,120 160,000 119,975 11.19%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 30/09/10 CAGR
NP Margin -9.41% -10.38% 20.53% -93.27% -51.31% 0.15% -31.33% -
ROE 0.00% 0.00% 0.00% -236.46% -41.58% 0.11% -19.52% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 30/09/10 CAGR
RPS 2.08 2.07 1.76 2.03 9.73 13.61 26.17 -24.51%
EPS -0.20 -0.22 0.36 -2.64 -4.99 0.02 -8.20 -33.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.10 -0.09 -0.08 0.008 0.12 0.19 0.42 -
Adjusted Per Share Value based on latest NOSH - 312,000
30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 30/09/10 CAGR
RPS 2.08 2.07 1.76 2.03 7.49 6.98 10.06 -16.05%
EPS -0.20 -0.22 0.36 -2.64 -3.84 0.01 -3.15 -26.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.10 -0.09 -0.08 0.008 0.0924 0.0974 0.1615 -
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 30/09/10 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 31/03/14 29/03/13 30/09/10 -
Price 0.05 0.07 0.075 0.045 0.155 0.275 0.19 -
P/RPS 2.40 3.38 4.26 2.22 1.59 2.02 0.73 14.12%
P/EPS -25.53 -32.50 20.76 -2.38 -3.11 1,375.00 -2.32 30.51%
EY -3.92 -3.08 4.82 -42.04 -32.19 0.07 -43.16 -23.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 5.63 1.29 1.45 0.45 -
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 30/09/10 CAGR
Date 25/11/19 23/11/18 28/11/17 01/12/16 30/05/14 30/05/13 29/11/10 -
Price 0.055 0.07 0.09 0.04 0.15 0.26 0.21 -
P/RPS 2.64 3.38 5.11 1.97 1.54 1.91 0.80 14.17%
P/EPS -28.09 -32.50 24.92 -2.11 -3.01 1,300.00 -2.56 30.47%
EY -3.56 -3.08 4.01 -47.29 -33.27 0.08 -39.05 -23.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 5.00 1.25 1.37 0.50 -

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