[EKSONS] QoQ Cumulative Quarter Result on 31-Mar-2015 [#4]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 28.82%
YoY- 255.3%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 113,050 76,917 55,047 392,201 338,848 254,565 81,924 23.87%
PBT 1,859 -4,050 -9,626 141,397 125,376 121,166 4,098 -40.87%
Tax -790 -661 -26 -35,027 -29,987 -28,185 -155 195.28%
NP 1,069 -4,711 -9,652 106,370 95,389 92,981 3,943 -58.01%
-
NP to SH 4,044 -1,601 -6,462 67,280 52,228 56,404 4,351 -4.74%
-
Tax Rate 42.50% - - 24.77% 23.92% 23.26% 3.78% -
Total Cost 111,981 81,628 64,699 285,831 243,459 161,584 77,981 27.19%
-
Net Worth 492,454 486,834 481,386 487,796 472,859 472,906 420,322 11.10%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 492,454 486,834 481,386 487,796 472,859 472,906 420,322 11.10%
NOSH 163,064 163,367 163,181 163,142 164,187 164,203 164,188 -0.45%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 0.95% -6.12% -17.53% 27.12% 28.15% 36.53% 4.81% -
ROE 0.82% -0.33% -1.34% 13.79% 11.05% 11.93% 1.04% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 69.33 47.08 33.73 240.40 206.38 155.03 49.90 24.43%
EPS 2.48 -0.98 -3.96 41.24 31.81 34.35 2.65 -4.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.02 2.98 2.95 2.99 2.88 2.88 2.56 11.61%
Adjusted Per Share Value based on latest NOSH - 163,179
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 68.84 46.84 33.52 238.84 206.35 155.02 49.89 23.86%
EPS 2.46 -0.97 -3.94 40.97 31.81 34.35 2.65 -4.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9989 2.9647 2.9315 2.9705 2.8796 2.8798 2.5596 11.10%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.18 1.15 1.40 1.42 1.40 1.38 1.34 -
P/RPS 1.70 2.44 4.15 0.59 0.68 0.89 2.69 -26.29%
P/EPS 47.58 -117.35 -35.35 3.44 4.40 4.02 50.57 -3.97%
EY 2.10 -0.85 -2.83 29.04 22.72 24.89 1.98 3.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.47 0.47 0.49 0.48 0.52 -17.40%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 26/11/15 24/08/15 28/05/15 28/05/15 25/11/14 20/08/14 -
Price 1.15 1.37 1.24 1.46 1.46 1.41 1.46 -
P/RPS 1.66 2.91 3.68 0.61 0.71 0.91 2.93 -31.46%
P/EPS 46.37 -139.80 -31.31 3.54 4.59 4.10 55.09 -10.82%
EY 2.16 -0.72 -3.19 28.25 21.79 24.36 1.82 12.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.46 0.42 0.49 0.51 0.49 0.57 -23.62%

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