[EKSONS] QoQ Annualized Quarter Result on 31-Mar-2015 [#4]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -3.39%
YoY- 255.3%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 150,733 153,834 220,188 392,201 451,797 509,130 327,696 -40.32%
PBT 2,478 -8,100 -38,504 141,397 167,168 242,332 16,392 -71.52%
Tax -1,053 -1,322 -104 -35,027 -39,982 -56,370 -620 42.21%
NP 1,425 -9,422 -38,608 106,370 127,185 185,962 15,772 -79.77%
-
NP to SH 5,392 -3,202 -25,848 67,280 69,637 112,808 17,404 -54.11%
-
Tax Rate 42.49% - - 24.77% 23.92% 23.26% 3.78% -
Total Cost 149,308 163,256 258,796 285,831 324,612 323,168 311,924 -38.72%
-
Net Worth 492,454 486,834 481,386 487,796 472,859 472,906 420,322 11.10%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 492,454 486,834 481,386 487,796 472,859 472,906 420,322 11.10%
NOSH 163,064 163,367 163,181 163,142 164,187 164,203 164,188 -0.45%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 0.95% -6.12% -17.53% 27.12% 28.15% 36.53% 4.81% -
ROE 1.09% -0.66% -5.37% 13.79% 14.73% 23.85% 4.14% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 92.44 94.16 134.93 240.40 275.17 310.06 199.59 -40.05%
EPS 3.31 -1.96 -15.84 41.24 42.41 68.70 10.60 -53.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.02 2.98 2.95 2.99 2.88 2.88 2.56 11.61%
Adjusted Per Share Value based on latest NOSH - 163,179
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 91.79 93.68 134.09 238.84 275.13 310.04 199.56 -40.32%
EPS 3.28 -1.95 -15.74 40.97 42.41 68.70 10.60 -54.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9989 2.9647 2.9315 2.9705 2.8796 2.8798 2.5596 11.10%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.18 1.15 1.40 1.42 1.40 1.38 1.34 -
P/RPS 1.28 1.22 1.04 0.59 0.51 0.45 0.67 53.78%
P/EPS 35.69 -58.67 -8.84 3.44 3.30 2.01 12.64 99.39%
EY 2.80 -1.70 -11.31 29.04 30.30 49.78 7.91 -49.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.47 0.47 0.49 0.48 0.52 -17.40%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 26/11/15 24/08/15 28/05/15 28/05/15 25/11/14 20/08/14 -
Price 1.15 1.37 1.24 1.46 1.46 1.41 1.46 -
P/RPS 1.24 1.45 0.92 0.61 0.53 0.45 0.73 42.22%
P/EPS 34.78 -69.90 -7.83 3.54 3.44 2.05 13.77 85.15%
EY 2.88 -1.43 -12.77 28.25 29.05 48.72 7.26 -45.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.46 0.42 0.49 0.51 0.49 0.57 -23.62%

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