[EKSONS] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 9.2%
YoY- 3.22%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 254,565 81,924 248,135 214,585 130,198 79,939 338,702 -17.32%
PBT 121,166 4,098 26,940 26,616 25,736 17,786 24,282 191.72%
Tax -28,185 -155 -4,281 -4,336 -4,407 -4,154 -809 964.40%
NP 92,981 3,943 22,659 22,280 21,329 13,632 23,473 150.14%
-
NP to SH 56,404 4,351 18,936 18,667 17,095 9,065 18,051 113.58%
-
Tax Rate 23.26% 3.78% 15.89% 16.29% 17.12% 23.36% 3.33% -
Total Cost 161,584 77,981 225,476 192,305 108,869 66,307 315,229 -35.92%
-
Net Worth 472,906 420,322 417,180 417,011 420,395 412,194 402,192 11.39%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 472,906 420,322 417,180 417,011 420,395 412,194 402,192 11.39%
NOSH 164,203 164,188 164,244 164,177 164,217 164,221 164,160 0.01%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 36.53% 4.81% 9.13% 10.38% 16.38% 17.05% 6.93% -
ROE 11.93% 1.04% 4.54% 4.48% 4.07% 2.20% 4.49% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 155.03 49.90 151.08 130.70 79.28 48.68 206.32 -17.33%
EPS 34.35 2.65 11.53 11.37 10.41 5.52 10.99 113.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.56 2.54 2.54 2.56 2.51 2.45 11.37%
Adjusted Per Share Value based on latest NOSH - 163,750
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 155.02 49.89 151.11 130.67 79.29 48.68 206.26 -17.32%
EPS 34.35 2.65 11.53 11.37 10.41 5.52 10.99 113.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8798 2.5596 2.5405 2.5395 2.5601 2.5101 2.4492 11.39%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.38 1.34 1.36 1.41 1.02 0.96 0.925 -
P/RPS 0.89 2.69 0.90 1.08 1.29 1.97 0.45 57.49%
P/EPS 4.02 50.57 11.80 12.40 9.80 17.39 8.41 -38.83%
EY 24.89 1.98 8.48 8.06 10.21 5.75 11.89 63.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.54 0.56 0.40 0.38 0.38 16.83%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 20/08/14 29/05/14 27/02/14 27/11/13 23/08/13 31/05/13 -
Price 1.41 1.46 1.35 1.43 1.23 0.955 1.06 -
P/RPS 0.91 2.93 0.89 1.09 1.55 1.96 0.51 47.05%
P/EPS 4.10 55.09 11.71 12.58 11.82 17.30 9.64 -43.41%
EY 24.36 1.82 8.54 7.95 8.46 5.78 10.37 76.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.57 0.53 0.56 0.48 0.38 0.43 9.08%

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