[EKSONS] QoQ Cumulative Quarter Result on 31-Mar-2014 [#4]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 1.44%
YoY- 4.9%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 338,848 254,565 81,924 248,135 214,585 130,198 79,939 161.22%
PBT 125,376 121,166 4,098 26,940 26,616 25,736 17,786 266.33%
Tax -29,987 -28,185 -155 -4,281 -4,336 -4,407 -4,154 272.17%
NP 95,389 92,981 3,943 22,659 22,280 21,329 13,632 264.54%
-
NP to SH 52,228 56,404 4,351 18,936 18,667 17,095 9,065 220.36%
-
Tax Rate 23.92% 23.26% 3.78% 15.89% 16.29% 17.12% 23.36% -
Total Cost 243,459 161,584 77,981 225,476 192,305 108,869 66,307 137.43%
-
Net Worth 472,859 472,906 420,322 417,180 417,011 420,395 412,194 9.55%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 472,859 472,906 420,322 417,180 417,011 420,395 412,194 9.55%
NOSH 164,187 164,203 164,188 164,244 164,177 164,217 164,221 -0.01%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 28.15% 36.53% 4.81% 9.13% 10.38% 16.38% 17.05% -
ROE 11.05% 11.93% 1.04% 4.54% 4.48% 4.07% 2.20% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 206.38 155.03 49.90 151.08 130.70 79.28 48.68 161.25%
EPS 31.81 34.35 2.65 11.53 11.37 10.41 5.52 220.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.88 2.56 2.54 2.54 2.56 2.51 9.57%
Adjusted Per Share Value based on latest NOSH - 165,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 206.35 155.02 49.89 151.11 130.67 79.29 48.68 161.23%
EPS 31.81 34.35 2.65 11.53 11.37 10.41 5.52 220.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8796 2.8798 2.5596 2.5405 2.5395 2.5601 2.5101 9.56%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.40 1.38 1.34 1.36 1.41 1.02 0.96 -
P/RPS 0.68 0.89 2.69 0.90 1.08 1.29 1.97 -50.69%
P/EPS 4.40 4.02 50.57 11.80 12.40 9.80 17.39 -59.89%
EY 22.72 24.89 1.98 8.48 8.06 10.21 5.75 149.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.48 0.52 0.54 0.56 0.40 0.38 18.41%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 28/05/15 25/11/14 20/08/14 29/05/14 27/02/14 27/11/13 23/08/13 -
Price 1.46 1.41 1.46 1.35 1.43 1.23 0.955 -
P/RPS 0.71 0.91 2.93 0.89 1.09 1.55 1.96 -49.08%
P/EPS 4.59 4.10 55.09 11.71 12.58 11.82 17.30 -58.61%
EY 21.79 24.36 1.82 8.54 7.95 8.46 5.78 141.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.57 0.53 0.56 0.48 0.38 21.60%

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