[EKSONS] QoQ Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 88.58%
YoY- 12.86%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 81,924 248,135 214,585 130,198 79,939 338,702 209,357 -46.59%
PBT 4,098 26,940 26,616 25,736 17,786 24,282 21,517 -66.99%
Tax -155 -4,281 -4,336 -4,407 -4,154 -809 1,692 -
NP 3,943 22,659 22,280 21,329 13,632 23,473 23,209 -69.42%
-
NP to SH 4,351 18,936 18,667 17,095 9,065 18,051 18,084 -61.41%
-
Tax Rate 3.78% 15.89% 16.29% 17.12% 23.36% 3.33% -7.86% -
Total Cost 77,981 225,476 192,305 108,869 66,307 315,229 186,148 -44.10%
-
Net Worth 420,322 417,180 417,011 420,395 412,194 402,192 402,414 2.95%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - 4,106 -
Div Payout % - - - - - - 22.71% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 420,322 417,180 417,011 420,395 412,194 402,192 402,414 2.95%
NOSH 164,188 164,244 164,177 164,217 164,221 164,160 164,250 -0.02%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.81% 9.13% 10.38% 16.38% 17.05% 6.93% 11.09% -
ROE 1.04% 4.54% 4.48% 4.07% 2.20% 4.49% 4.49% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 49.90 151.08 130.70 79.28 48.68 206.32 127.46 -46.57%
EPS 2.65 11.53 11.37 10.41 5.52 10.99 11.01 -61.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 2.56 2.54 2.54 2.56 2.51 2.45 2.45 2.97%
Adjusted Per Share Value based on latest NOSH - 164,212
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 49.89 151.11 130.67 79.29 48.68 206.26 127.49 -46.59%
EPS 2.65 11.53 11.37 10.41 5.52 10.99 11.01 -61.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 2.5596 2.5405 2.5395 2.5601 2.5101 2.4492 2.4506 2.95%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.34 1.36 1.41 1.02 0.96 0.925 1.03 -
P/RPS 2.69 0.90 1.08 1.29 1.97 0.45 0.81 123.08%
P/EPS 50.57 11.80 12.40 9.80 17.39 8.41 9.36 208.85%
EY 1.98 8.48 8.06 10.21 5.75 11.89 10.69 -67.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.43 -
P/NAPS 0.52 0.54 0.56 0.40 0.38 0.38 0.42 15.34%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 29/05/14 27/02/14 27/11/13 23/08/13 31/05/13 27/02/13 -
Price 1.46 1.35 1.43 1.23 0.955 1.06 1.00 -
P/RPS 2.93 0.89 1.09 1.55 1.96 0.51 0.78 142.23%
P/EPS 55.09 11.71 12.58 11.82 17.30 9.64 9.08 233.75%
EY 1.82 8.54 7.95 8.46 5.78 10.37 11.01 -69.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
P/NAPS 0.57 0.53 0.56 0.48 0.38 0.43 0.41 24.63%

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