[EKSONS] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -27.2%
YoY- 3.22%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 509,130 327,696 248,135 286,113 260,396 319,756 338,702 31.18%
PBT 242,332 16,392 26,940 35,488 51,472 71,144 24,282 362.88%
Tax -56,370 -620 -4,281 -5,781 -8,814 -16,616 -809 1588.93%
NP 185,962 15,772 22,659 29,706 42,658 54,528 23,473 296.90%
-
NP to SH 112,808 17,404 18,936 24,889 34,190 36,260 18,051 238.90%
-
Tax Rate 23.26% 3.78% 15.89% 16.29% 17.12% 23.36% 3.33% -
Total Cost 323,168 311,924 225,476 256,406 217,738 265,228 315,229 1.67%
-
Net Worth 472,906 420,322 417,180 417,011 420,395 412,194 402,192 11.39%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 472,906 420,322 417,180 417,011 420,395 412,194 402,192 11.39%
NOSH 164,203 164,188 164,244 164,177 164,217 164,221 164,160 0.01%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 36.53% 4.81% 9.13% 10.38% 16.38% 17.05% 6.93% -
ROE 23.85% 4.14% 4.54% 5.97% 8.13% 8.80% 4.49% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 310.06 199.59 151.08 174.27 158.57 194.71 206.32 31.16%
EPS 68.70 10.60 11.53 15.16 20.82 22.08 10.99 238.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.56 2.54 2.54 2.56 2.51 2.45 11.37%
Adjusted Per Share Value based on latest NOSH - 163,750
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 310.04 199.56 151.11 174.23 158.57 194.72 206.26 31.18%
EPS 68.70 10.60 11.53 15.16 20.82 22.08 10.99 238.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8798 2.5596 2.5405 2.5395 2.5601 2.5101 2.4492 11.39%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.38 1.34 1.36 1.41 1.02 0.96 0.925 -
P/RPS 0.45 0.67 0.90 0.81 0.64 0.49 0.45 0.00%
P/EPS 2.01 12.64 11.80 9.30 4.90 4.35 8.41 -61.45%
EY 49.78 7.91 8.48 10.75 20.41 23.00 11.89 159.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.54 0.56 0.40 0.38 0.38 16.83%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 20/08/14 29/05/14 27/02/14 27/11/13 23/08/13 31/05/13 -
Price 1.41 1.46 1.35 1.43 1.23 0.955 1.06 -
P/RPS 0.45 0.73 0.89 0.82 0.78 0.49 0.51 -7.99%
P/EPS 2.05 13.77 11.71 9.43 5.91 4.33 9.64 -64.33%
EY 48.72 7.26 8.54 10.60 16.93 23.12 10.37 180.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.57 0.53 0.56 0.48 0.38 0.43 9.08%

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