[EKSONS] YoY Quarter Result on 2022-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 6,182 26,396 12,305 24,598 2,483 38,778 29,528 -22.93% YoY % -76.58% 114.51% -49.98% 890.66% -93.60% 31.33% - Horiz. % 20.94% 89.39% 41.67% 83.30% 8.41% 131.33% 100.00%
PBT -8,022 -27,985 -8,826 -36,036 -1,160 -4,192 -216 82.61% YoY % 71.33% -217.07% 75.51% -3,006.55% 72.33% -1,840.74% - Horiz. % 3,713.89% 12,956.02% 4,086.11% 16,683.33% 537.04% 1,940.74% 100.00%
Tax 561 423 3,211 -3,566 -5,250 -2,041 -3,390 - YoY % 32.62% -86.83% 190.04% 32.08% -157.23% 39.79% - Horiz. % -16.55% -12.48% -94.72% 105.19% 154.87% 60.21% 100.00%
NP -7,461 -27,562 -5,615 -39,602 -6,410 -6,233 -3,606 12.88% YoY % 72.93% -390.86% 85.82% -517.82% -2.84% -72.85% - Horiz. % 206.91% 764.34% 155.71% 1,098.23% 177.76% 172.85% 100.00%
NP to SH -5,431 -24,266 -2,112 -40,954 -8,098 -6,093 -3,500 7.59% YoY % 77.62% -1,048.96% 94.84% -405.73% -32.91% -74.09% - Horiz. % 155.17% 693.31% 60.34% 1,170.11% 231.37% 174.09% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 13,643 53,958 17,920 64,200 8,893 45,011 33,134 -13.74% YoY % -74.72% 201.10% -72.09% 621.92% -80.24% 35.85% - Horiz. % 41.18% 162.85% 54.08% 193.76% 26.84% 135.85% 100.00%
Net Worth 379,477 402,085 394,011 381,345 420,710 444,252 465,084 -3.33% YoY % -5.62% 2.05% 3.32% -9.36% -5.30% -4.48% - Horiz. % 81.59% 86.45% 84.72% 81.99% 90.46% 95.52% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 379,477 402,085 394,011 381,345 420,710 444,252 465,084 -3.33% YoY % -5.62% 2.05% 3.32% -9.36% -5.30% -4.48% - Horiz. % 81.59% 86.45% 84.72% 81.99% 90.46% 95.52% 100.00%
NOSH 161,480 161,480 161,480 158,894 159,966 160,380 160,929 0.06% YoY % 0.00% 0.00% 1.63% -0.67% -0.26% -0.34% - Horiz. % 100.34% 100.34% 100.34% 98.74% 99.40% 99.66% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -120.69 % -104.42 % -45.63 % -161.00 % -258.16 % -16.07 % -12.21 % 46.47% YoY % -15.58% -128.84% 71.66% 37.64% -1,506.47% -31.61% - Horiz. % 988.45% 855.20% 373.71% 1,318.59% 2,114.33% 131.61% 100.00%
ROE -1.43 % -6.04 % -0.54 % -10.74 % -1.92 % -1.37 % -0.75 % 11.35% YoY % 76.32% -1,018.52% 94.97% -459.38% -40.15% -82.67% - Horiz. % 190.67% 805.33% 72.00% 1,432.00% 256.00% 182.67% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 3.83 16.35 7.62 15.48 1.55 24.18 18.35 -22.97% YoY % -76.57% 114.57% -50.78% 898.71% -93.59% 31.77% - Horiz. % 20.87% 89.10% 41.53% 84.36% 8.45% 131.77% 100.00%
EPS -3.36 -15.03 -1.31 -25.60 -5.06 -3.80 -2.17 7.56% YoY % 77.64% -1,047.33% 94.88% -405.93% -33.16% -75.12% - Horiz. % 154.84% 692.63% 60.37% 1,179.72% 233.18% 175.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 2.3500 2.4900 2.4400 2.4000 2.6300 2.7700 2.8900 -3.39% YoY % -5.62% 2.05% 1.67% -8.75% -5.05% -4.15% - Horiz. % 81.31% 86.16% 84.43% 83.04% 91.00% 95.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 164,213 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 3.76 16.07 7.49 14.98 1.51 23.61 17.98 -22.95% YoY % -76.60% 114.55% -50.00% 892.05% -93.60% 31.31% - Horiz. % 20.91% 89.38% 41.66% 83.31% 8.40% 131.31% 100.00%
EPS -3.31 -14.78 -1.29 -24.94 -4.93 -3.71 -2.13 7.62% YoY % 77.60% -1,045.74% 94.83% -405.88% -32.88% -74.18% - Horiz. % 155.40% 693.90% 60.56% 1,170.89% 231.46% 174.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 2.3109 2.4486 2.3994 2.3223 2.5620 2.7053 2.8322 -3.33% YoY % -5.62% 2.05% 3.32% -9.36% -5.30% -4.48% - Horiz. % 81.59% 86.46% 84.72% 82.00% 90.46% 95.52% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.5400 0.7000 0.6750 0.4300 0.8000 0.8050 0.9500 -
P/RPS 14.11 4.28 8.86 2.78 51.54 3.33 5.18 18.17% YoY % 229.67% -51.69% 218.71% -94.61% 1,447.75% -35.71% - Horiz. % 272.39% 82.63% 171.04% 53.67% 994.98% 64.29% 100.00%
P/EPS -16.06 -4.66 -51.61 -1.67 -15.80 -21.19 -43.68 -15.35% YoY % -244.64% 90.97% -2,990.42% 89.43% 25.44% 51.49% - Horiz. % 36.77% 10.67% 118.15% 3.82% 36.17% 48.51% 100.00%
EY -6.23 -21.47 -1.94 -59.94 -6.33 -4.72 -2.29 18.14% YoY % 70.98% -1,006.70% 96.76% -846.92% -34.11% -106.11% - Horiz. % 272.05% 937.55% 84.72% 2,617.47% 276.42% 206.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.23 0.28 0.28 0.18 0.30 0.29 0.33 -5.84% YoY % -17.86% 0.00% 55.56% -40.00% 3.45% -12.12% - Horiz. % 69.70% 84.85% 84.85% 54.55% 90.91% 87.88% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date - 30/05/22 - 12/08/20 29/05/19 31/05/18 29/05/17 -
Price 0.5200 0.6200 0.7400 0.5500 0.7850 0.6900 0.9700 -
P/RPS 13.58 3.79 9.71 3.55 50.57 2.85 5.29 17.01% YoY % 258.31% -60.97% 173.52% -92.98% 1,674.39% -46.12% - Horiz. % 256.71% 71.64% 183.55% 67.11% 955.95% 53.88% 100.00%
P/EPS -15.46 -4.13 -56.58 -2.13 -15.51 -18.16 -44.60 -16.18% YoY % -274.33% 92.70% -2,556.34% 86.27% 14.59% 59.28% - Horiz. % 34.66% 9.26% 126.86% 4.78% 34.78% 40.72% 100.00%
EY -6.47 -24.24 -1.77 -46.86 -6.45 -5.51 -2.24 19.33% YoY % 73.31% -1,269.49% 96.22% -626.51% -17.06% -145.98% - Horiz. % 288.84% 1,082.14% 79.02% 2,091.96% 287.95% 245.98% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.22 0.25 0.30 0.23 0.30 0.25 0.34 -7.00% YoY % -12.00% -16.67% 30.43% -23.33% 20.00% -26.47% - Horiz. % 64.71% 73.53% 88.24% 67.65% 88.24% 73.53% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Eks001_4th QR @ 31.03.2022.pdf 
