[EKSONS] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -0.18%
YoY- -52.1%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 214,585 130,198 79,939 338,702 209,357 147,856 111,000 54.99%
PBT 26,616 25,736 17,786 24,282 21,517 19,284 11,987 69.95%
Tax -4,336 -4,407 -4,154 -809 1,692 -51 -409 380.51%
NP 22,280 21,329 13,632 23,473 23,209 19,233 11,578 54.52%
-
NP to SH 18,667 17,095 9,065 18,051 18,084 15,147 9,945 51.99%
-
Tax Rate 16.29% 17.12% 23.36% 3.33% -7.86% 0.26% 3.41% -
Total Cost 192,305 108,869 66,307 315,229 186,148 128,623 99,422 55.05%
-
Net Worth 417,011 420,395 412,194 402,192 402,414 404,139 398,784 3.01%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - 4,106 - - -
Div Payout % - - - - 22.71% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 417,011 420,395 412,194 402,192 402,414 404,139 398,784 3.01%
NOSH 164,177 164,217 164,221 164,160 164,250 164,284 164,108 0.02%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.38% 16.38% 17.05% 6.93% 11.09% 13.01% 10.43% -
ROE 4.48% 4.07% 2.20% 4.49% 4.49% 3.75% 2.49% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 130.70 79.28 48.68 206.32 127.46 90.00 67.64 54.95%
EPS 11.37 10.41 5.52 10.99 11.01 9.22 6.06 51.94%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 2.54 2.56 2.51 2.45 2.45 2.46 2.43 2.98%
Adjusted Per Share Value based on latest NOSH - 165,070
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 130.67 79.29 48.68 206.26 127.49 90.04 67.60 54.98%
EPS 11.37 10.41 5.52 10.99 11.01 9.22 6.06 51.94%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 2.5395 2.5601 2.5101 2.4492 2.4506 2.4611 2.4285 3.01%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.41 1.02 0.96 0.925 1.03 1.10 1.05 -
P/RPS 1.08 1.29 1.97 0.45 0.81 1.22 1.55 -21.35%
P/EPS 12.40 9.80 17.39 8.41 9.36 11.93 17.33 -19.95%
EY 8.06 10.21 5.75 11.89 10.69 8.38 5.77 24.88%
DY 0.00 0.00 0.00 0.00 2.43 0.00 0.00 -
P/NAPS 0.56 0.40 0.38 0.38 0.42 0.45 0.43 19.19%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 23/08/13 31/05/13 27/02/13 27/11/12 30/08/12 -
Price 1.43 1.23 0.955 1.06 1.00 1.05 1.12 -
P/RPS 1.09 1.55 1.96 0.51 0.78 1.17 1.66 -24.39%
P/EPS 12.58 11.82 17.30 9.64 9.08 11.39 18.48 -22.56%
EY 7.95 8.46 5.78 10.37 11.01 8.78 5.41 29.16%
DY 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.56 0.48 0.38 0.43 0.41 0.43 0.46 13.97%

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