[EKSONS] QoQ Cumulative Quarter Result on 30-Jun-2017 [#1]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- 11.23%
YoY- -72.61%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 149,303 110,525 63,018 49,310 121,265 91,737 53,786 97.63%
PBT -17,050 -12,858 -8,359 -8,529 -8,154 -7,938 -9,025 52.88%
Tax -3,126 -1,085 -616 -271 -4,042 -652 -237 459.12%
NP -20,176 -13,943 -8,975 -8,800 -12,196 -8,590 -9,262 68.12%
-
NP to SH -19,396 -13,303 -8,529 -8,610 -9,699 -6,199 -7,093 95.66%
-
Tax Rate - - - - - - - -
Total Cost 169,479 124,468 71,993 58,110 133,461 100,327 63,048 93.44%
-
Net Worth 444,252 451,443 455,146 455,429 465,084 468,303 466,885 -3.26%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 444,252 451,443 455,146 455,429 465,084 468,303 466,885 -3.26%
NOSH 164,213 164,213 164,213 164,213 164,213 164,213 164,213 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -13.51% -12.62% -14.24% -17.85% -10.06% -9.36% -17.22% -
ROE -4.37% -2.95% -1.87% -1.89% -2.09% -1.32% -1.52% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 93.09 68.80 39.18 30.64 75.35 57.00 33.41 98.13%
EPS -12.09 -8.28 -5.30 -5.35 -6.03 -3.85 -4.41 96.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.77 2.81 2.83 2.83 2.89 2.91 2.90 -3.01%
Adjusted Per Share Value based on latest NOSH - 164,213
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 90.92 67.31 38.38 30.03 73.85 55.86 32.75 97.65%
EPS -11.81 -8.10 -5.19 -5.24 -5.91 -3.77 -4.32 95.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7053 2.7491 2.7717 2.7734 2.8322 2.8518 2.8432 -3.26%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.805 0.785 0.88 0.96 0.95 0.945 0.96 -
P/RPS 0.86 1.14 2.25 3.13 1.26 1.66 2.87 -55.25%
P/EPS -6.66 -9.48 -16.59 -17.94 -15.76 -24.53 -21.79 -54.65%
EY -15.02 -10.55 -6.03 -5.57 -6.34 -4.08 -4.59 120.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.28 0.31 0.34 0.33 0.32 0.33 -8.26%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 28/02/18 28/11/17 25/08/17 29/05/17 27/02/17 28/11/16 -
Price 0.69 0.86 0.815 0.925 0.97 0.985 0.905 -
P/RPS 0.74 1.25 2.08 3.02 1.29 1.73 2.71 -57.94%
P/EPS -5.71 -10.39 -15.37 -17.29 -16.09 -25.57 -20.54 -57.43%
EY -17.53 -9.63 -6.51 -5.78 -6.21 -3.91 -4.87 135.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.31 0.29 0.33 0.34 0.34 0.31 -13.37%

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