[EKSONS] QoQ Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -8.09%
YoY- -52.0%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 392,201 451,797 509,130 327,696 248,135 286,113 260,396 31.42%
PBT 141,397 167,168 242,332 16,392 26,940 35,488 51,472 96.26%
Tax -35,027 -39,982 -56,370 -620 -4,281 -5,781 -8,814 151.10%
NP 106,370 127,185 185,962 15,772 22,659 29,706 42,658 83.98%
-
NP to SH 67,280 69,637 112,808 17,404 18,936 24,889 34,190 57.09%
-
Tax Rate 24.77% 23.92% 23.26% 3.78% 15.89% 16.29% 17.12% -
Total Cost 285,831 324,612 323,168 311,924 225,476 256,406 217,738 19.91%
-
Net Worth 487,796 472,859 472,906 420,322 417,180 417,011 420,395 10.43%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 487,796 472,859 472,906 420,322 417,180 417,011 420,395 10.43%
NOSH 163,142 164,187 164,203 164,188 164,244 164,177 164,217 -0.43%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 27.12% 28.15% 36.53% 4.81% 9.13% 10.38% 16.38% -
ROE 13.79% 14.73% 23.85% 4.14% 4.54% 5.97% 8.13% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 240.40 275.17 310.06 199.59 151.08 174.27 158.57 32.00%
EPS 41.24 42.41 68.70 10.60 11.53 15.16 20.82 57.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.99 2.88 2.88 2.56 2.54 2.54 2.56 10.91%
Adjusted Per Share Value based on latest NOSH - 164,188
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 238.84 275.13 310.04 199.56 151.11 174.23 158.57 31.43%
EPS 40.97 42.41 68.70 10.60 11.53 15.16 20.82 57.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9705 2.8796 2.8798 2.5596 2.5405 2.5395 2.5601 10.43%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.42 1.40 1.38 1.34 1.36 1.41 1.02 -
P/RPS 0.59 0.51 0.45 0.67 0.90 0.81 0.64 -5.28%
P/EPS 3.44 3.30 2.01 12.64 11.80 9.30 4.90 -21.02%
EY 29.04 30.30 49.78 7.91 8.48 10.75 20.41 26.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.48 0.52 0.54 0.56 0.40 11.36%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 28/05/15 25/11/14 20/08/14 29/05/14 27/02/14 27/11/13 -
Price 1.46 1.46 1.41 1.46 1.35 1.43 1.23 -
P/RPS 0.61 0.53 0.45 0.73 0.89 0.82 0.78 -15.12%
P/EPS 3.54 3.44 2.05 13.77 11.71 9.43 5.91 -28.96%
EY 28.25 29.05 48.72 7.26 8.54 10.60 16.93 40.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.49 0.57 0.53 0.56 0.48 1.38%

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