[EKSONS] QoQ Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -25.14%
YoY- -52.1%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 286,113 260,396 319,756 338,702 279,142 295,712 444,000 -25.33%
PBT 35,488 51,472 71,144 24,282 28,689 38,568 47,948 -18.13%
Tax -5,781 -8,814 -16,616 -809 2,256 -102 -1,636 131.46%
NP 29,706 42,658 54,528 23,473 30,945 38,466 46,312 -25.56%
-
NP to SH 24,889 34,190 36,260 18,051 24,112 30,294 39,780 -26.78%
-
Tax Rate 16.29% 17.12% 23.36% 3.33% -7.86% 0.26% 3.41% -
Total Cost 256,406 217,738 265,228 315,229 248,197 257,246 397,688 -25.30%
-
Net Worth 417,011 420,395 412,194 402,192 402,414 404,139 398,784 3.01%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - 5,475 - - -
Div Payout % - - - - 22.71% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 417,011 420,395 412,194 402,192 402,414 404,139 398,784 3.01%
NOSH 164,177 164,217 164,221 164,160 164,250 164,284 164,108 0.02%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.38% 16.38% 17.05% 6.93% 11.09% 13.01% 10.43% -
ROE 5.97% 8.13% 8.80% 4.49% 5.99% 7.50% 9.98% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 174.27 158.57 194.71 206.32 169.95 180.00 270.55 -25.35%
EPS 15.16 20.82 22.08 10.99 14.68 18.44 24.24 -26.80%
DPS 0.00 0.00 0.00 0.00 3.33 0.00 0.00 -
NAPS 2.54 2.56 2.51 2.45 2.45 2.46 2.43 2.98%
Adjusted Per Share Value based on latest NOSH - 165,070
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 174.23 158.57 194.72 206.26 169.99 180.08 270.38 -25.33%
EPS 15.16 20.82 22.08 10.99 14.68 18.45 24.22 -26.76%
DPS 0.00 0.00 0.00 0.00 3.33 0.00 0.00 -
NAPS 2.5395 2.5601 2.5101 2.4492 2.4506 2.4611 2.4285 3.01%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.41 1.02 0.96 0.925 1.03 1.10 1.05 -
P/RPS 0.81 0.64 0.49 0.45 0.61 0.61 0.39 62.56%
P/EPS 9.30 4.90 4.35 8.41 7.02 5.97 4.33 66.23%
EY 10.75 20.41 23.00 11.89 14.25 16.76 23.09 -39.84%
DY 0.00 0.00 0.00 0.00 3.24 0.00 0.00 -
P/NAPS 0.56 0.40 0.38 0.38 0.42 0.45 0.43 19.19%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 23/08/13 31/05/13 27/02/13 27/11/12 30/08/12 -
Price 1.43 1.23 0.955 1.06 1.00 1.05 1.12 -
P/RPS 0.82 0.78 0.49 0.51 0.59 0.58 0.41 58.53%
P/EPS 9.43 5.91 4.33 9.64 6.81 5.69 4.62 60.69%
EY 10.60 16.93 23.12 10.37 14.68 17.56 21.64 -37.77%
DY 0.00 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.56 0.48 0.38 0.43 0.41 0.43 0.46 13.97%

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