[EKSONS] QoQ Cumulative Quarter Result on 30-Jun-2016 [#1]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -18.28%
YoY- 22.81%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 121,265 91,737 53,786 17,898 133,693 113,050 76,917 35.42%
PBT -8,154 -7,938 -9,025 -6,832 -1,643 1,859 -4,050 59.37%
Tax -4,042 -652 -237 -112 -8,383 -790 -661 234.02%
NP -12,196 -8,590 -9,262 -6,944 -10,026 1,069 -4,711 88.43%
-
NP to SH -9,699 -6,199 -7,093 -4,988 -4,217 4,044 -1,601 231.95%
-
Tax Rate - - - - - 42.50% - -
Total Cost 133,461 100,327 63,048 24,842 143,719 111,981 81,628 38.74%
-
Net Worth 465,084 468,303 466,885 469,458 480,689 492,454 486,834 -2.99%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 465,084 468,303 466,885 469,458 480,689 492,454 486,834 -2.99%
NOSH 164,213 164,213 164,213 163,006 162,945 163,064 163,367 0.34%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -10.06% -9.36% -17.22% -38.80% -7.50% 0.95% -6.12% -
ROE -2.09% -1.32% -1.52% -1.06% -0.88% 0.82% -0.33% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 75.35 57.00 33.41 10.98 82.05 69.33 47.08 36.78%
EPS -6.03 -3.85 -4.41 -3.06 -2.62 2.48 -0.98 235.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.89 2.91 2.90 2.88 2.95 3.02 2.98 -2.02%
Adjusted Per Share Value based on latest NOSH - 163,006
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 73.85 55.86 32.75 10.90 81.41 68.84 46.84 35.42%
EPS -5.91 -3.77 -4.32 -3.04 -2.57 2.46 -0.97 233.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8322 2.8518 2.8432 2.8588 2.9272 2.9989 2.9647 -2.99%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.95 0.945 0.96 1.00 1.11 1.18 1.15 -
P/RPS 1.26 1.66 2.87 9.11 1.35 1.70 2.44 -35.60%
P/EPS -15.76 -24.53 -21.79 -32.68 -42.89 47.58 -117.35 -73.74%
EY -6.34 -4.08 -4.59 -3.06 -2.33 2.10 -0.85 281.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.33 0.35 0.38 0.39 0.39 -10.53%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 27/02/17 28/11/16 29/08/16 31/05/16 29/02/16 26/11/15 -
Price 0.97 0.985 0.905 1.01 1.13 1.15 1.37 -
P/RPS 1.29 1.73 2.71 9.20 1.38 1.66 2.91 -41.83%
P/EPS -16.09 -25.57 -20.54 -33.01 -43.66 46.37 -139.80 -76.30%
EY -6.21 -3.91 -4.87 -3.03 -2.29 2.16 -0.72 320.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.31 0.35 0.38 0.38 0.46 -18.23%

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