[EKSONS] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 19.39%
YoY- -40.44%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 130,198 79,939 338,702 209,357 147,856 111,000 374,656 -50.53%
PBT 25,736 17,786 24,282 21,517 19,284 11,987 45,307 -31.38%
Tax -4,407 -4,154 -809 1,692 -51 -409 285 -
NP 21,329 13,632 23,473 23,209 19,233 11,578 45,592 -39.70%
-
NP to SH 17,095 9,065 18,051 18,084 15,147 9,945 37,685 -40.93%
-
Tax Rate 17.12% 23.36% 3.33% -7.86% 0.26% 3.41% -0.63% -
Total Cost 108,869 66,307 315,229 186,148 128,623 99,422 329,064 -52.13%
-
Net Worth 420,395 412,194 402,192 402,414 404,139 398,784 389,165 5.27%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 4,106 - - 8,210 -
Div Payout % - - - 22.71% - - 21.79% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 420,395 412,194 402,192 402,414 404,139 398,784 389,165 5.27%
NOSH 164,217 164,221 164,160 164,250 164,284 164,108 164,204 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 16.38% 17.05% 6.93% 11.09% 13.01% 10.43% 12.17% -
ROE 4.07% 2.20% 4.49% 4.49% 3.75% 2.49% 9.68% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 79.28 48.68 206.32 127.46 90.00 67.64 228.16 -50.54%
EPS 10.41 5.52 10.99 11.01 9.22 6.06 22.95 -40.93%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 5.00 -
NAPS 2.56 2.51 2.45 2.45 2.46 2.43 2.37 5.27%
Adjusted Per Share Value based on latest NOSH - 164,078
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 79.29 48.68 206.26 127.49 90.04 67.60 228.15 -50.53%
EPS 10.41 5.52 10.99 11.01 9.22 6.06 22.95 -40.93%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 5.00 -
NAPS 2.5601 2.5101 2.4492 2.4506 2.4611 2.4285 2.3699 5.27%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.02 0.96 0.925 1.03 1.10 1.05 1.08 -
P/RPS 1.29 1.97 0.45 0.81 1.22 1.55 0.47 95.91%
P/EPS 9.80 17.39 8.41 9.36 11.93 17.33 4.71 62.90%
EY 10.21 5.75 11.89 10.69 8.38 5.77 21.25 -38.62%
DY 0.00 0.00 0.00 2.43 0.00 0.00 4.63 -
P/NAPS 0.40 0.38 0.38 0.42 0.45 0.43 0.46 -8.88%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 23/08/13 31/05/13 27/02/13 27/11/12 30/08/12 30/05/12 -
Price 1.23 0.955 1.06 1.00 1.05 1.12 1.08 -
P/RPS 1.55 1.96 0.51 0.78 1.17 1.66 0.47 121.39%
P/EPS 11.82 17.30 9.64 9.08 11.39 18.48 4.71 84.56%
EY 8.46 5.78 10.37 11.01 8.78 5.41 21.25 -45.85%
DY 0.00 0.00 0.00 2.50 0.00 0.00 4.63 -
P/NAPS 0.48 0.38 0.43 0.41 0.43 0.46 0.46 2.87%

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