[EKSONS] QoQ Annualized Quarter Result on 31-Mar-2014 [#4]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- -23.92%
YoY- 4.9%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 451,797 509,130 327,696 248,135 286,113 260,396 319,756 25.83%
PBT 167,168 242,332 16,392 26,940 35,488 51,472 71,144 76.46%
Tax -39,982 -56,370 -620 -4,281 -5,781 -8,814 -16,616 79.27%
NP 127,185 185,962 15,772 22,659 29,706 42,658 54,528 75.60%
-
NP to SH 69,637 112,808 17,404 18,936 24,889 34,190 36,260 54.32%
-
Tax Rate 23.92% 23.26% 3.78% 15.89% 16.29% 17.12% 23.36% -
Total Cost 324,612 323,168 311,924 225,476 256,406 217,738 265,228 14.37%
-
Net Worth 472,859 472,906 420,322 417,180 417,011 420,395 412,194 9.55%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 472,859 472,906 420,322 417,180 417,011 420,395 412,194 9.55%
NOSH 164,187 164,203 164,188 164,244 164,177 164,217 164,221 -0.01%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 28.15% 36.53% 4.81% 9.13% 10.38% 16.38% 17.05% -
ROE 14.73% 23.85% 4.14% 4.54% 5.97% 8.13% 8.80% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 275.17 310.06 199.59 151.08 174.27 158.57 194.71 25.85%
EPS 42.41 68.70 10.60 11.53 15.16 20.82 22.08 54.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.88 2.56 2.54 2.54 2.56 2.51 9.57%
Adjusted Per Share Value based on latest NOSH - 165,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 275.13 310.04 199.56 151.11 174.23 158.57 194.72 25.83%
EPS 42.41 68.70 10.60 11.53 15.16 20.82 22.08 54.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8796 2.8798 2.5596 2.5405 2.5395 2.5601 2.5101 9.56%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.40 1.38 1.34 1.36 1.41 1.02 0.96 -
P/RPS 0.51 0.45 0.67 0.90 0.81 0.64 0.49 2.69%
P/EPS 3.30 2.01 12.64 11.80 9.30 4.90 4.35 -16.77%
EY 30.30 49.78 7.91 8.48 10.75 20.41 23.00 20.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.48 0.52 0.54 0.56 0.40 0.38 18.41%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 28/05/15 25/11/14 20/08/14 29/05/14 27/02/14 27/11/13 23/08/13 -
Price 1.46 1.41 1.46 1.35 1.43 1.23 0.955 -
P/RPS 0.53 0.45 0.73 0.89 0.82 0.78 0.49 5.35%
P/EPS 3.44 2.05 13.77 11.71 9.43 5.91 4.33 -14.18%
EY 29.05 48.72 7.26 8.54 10.60 16.93 23.12 16.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.57 0.53 0.56 0.48 0.38 21.60%

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