[EKSONS] QoQ Quarter Result on 30-Jun-2014 [#1]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 335.1%
YoY- -52.0%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 53,837 84,283 172,641 81,924 33,550 84,387 50,259 4.69%
PBT 16,163 4,210 117,068 4,098 324 880 7,950 60.55%
Tax -3,660 -1,802 -28,030 -155 55 71 -253 494.67%
NP 12,503 2,408 89,038 3,943 379 951 7,697 38.22%
-
NP to SH 13,124 -4,176 52,053 4,351 1,000 1,572 8,030 38.79%
-
Tax Rate 22.64% 42.80% 23.94% 3.78% -16.98% -8.07% 3.18% -
Total Cost 41,334 81,875 83,603 77,981 33,171 83,436 42,562 -1.93%
-
Net Worth 326,358 473,499 472,910 420,322 330,000 415,925 420,384 -15.54%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 326,358 473,499 472,910 420,322 330,000 415,925 420,384 -15.54%
NOSH 163,179 164,409 164,205 164,188 165,000 163,750 164,212 -0.42%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 23.22% 2.86% 51.57% 4.81% 1.13% 1.13% 15.31% -
ROE 4.02% -0.88% 11.01% 1.04% 0.30% 0.38% 1.91% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 32.99 51.26 105.14 49.90 20.33 51.53 30.61 5.12%
EPS 8.04 -2.54 31.70 2.65 0.61 0.96 4.89 39.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.88 2.88 2.56 2.00 2.54 2.56 -15.18%
Adjusted Per Share Value based on latest NOSH - 164,188
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 32.78 51.33 105.13 49.89 20.43 51.39 30.61 4.67%
EPS 7.99 -2.54 31.70 2.65 0.61 0.96 4.89 38.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9874 2.8834 2.8799 2.5596 2.0096 2.5328 2.56 -15.54%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.42 1.40 1.38 1.34 1.36 1.41 1.02 -
P/RPS 4.30 2.73 1.31 2.69 6.69 2.74 3.33 18.59%
P/EPS 17.66 -55.12 4.35 50.57 224.40 146.87 20.86 -10.51%
EY 5.66 -1.81 22.97 1.98 0.45 0.68 4.79 11.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.49 0.48 0.52 0.68 0.56 0.40 46.65%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 28/05/15 25/11/14 20/08/14 29/05/14 27/02/14 27/11/13 -
Price 1.46 1.46 1.41 1.46 1.35 1.43 1.23 -
P/RPS 4.43 2.85 1.34 2.93 6.64 2.77 4.02 6.69%
P/EPS 18.15 -57.48 4.45 55.09 222.75 148.96 25.15 -19.55%
EY 5.51 -1.74 22.48 1.82 0.45 0.67 3.98 24.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.51 0.49 0.57 0.68 0.56 0.48 32.28%

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