[EKSONS] QoQ Quarter Result on 31-Dec-2012 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -43.54%
YoY- -71.01%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 50,259 79,939 129,345 61,501 36,856 111,000 98,461 -36.10%
PBT 7,950 17,786 2,765 2,233 7,297 11,987 9,242 -9.54%
Tax -253 -4,154 -2,501 1,743 358 -409 1,429 -
NP 7,697 13,632 264 3,976 7,655 11,578 10,671 -19.55%
-
NP to SH 8,030 9,065 -33 2,937 5,202 9,945 7,323 6.33%
-
Tax Rate 3.18% 23.36% 90.45% -78.06% -4.91% 3.41% -15.46% -
Total Cost 42,562 66,307 129,081 57,525 29,201 99,422 87,790 -38.25%
-
Net Worth 420,384 412,194 330,140 401,991 403,688 398,784 389,136 5.27%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - 4,104 -
Div Payout % - - - - - - 56.05% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 420,384 412,194 330,140 401,991 403,688 398,784 389,136 5.27%
NOSH 164,212 164,221 165,070 164,078 164,100 164,108 164,192 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 15.31% 17.05% 0.20% 6.46% 20.77% 10.43% 10.84% -
ROE 1.91% 2.20% -0.01% 0.73% 1.29% 2.49% 1.88% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 30.61 48.68 78.36 37.48 22.46 67.64 59.97 -36.10%
EPS 4.89 5.52 -0.02 1.79 3.17 6.06 4.46 6.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 2.56 2.51 2.00 2.45 2.46 2.43 2.37 5.27%
Adjusted Per Share Value based on latest NOSH - 164,078
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 30.61 48.68 78.77 37.45 22.44 67.60 59.96 -36.09%
EPS 4.89 5.52 -0.02 1.79 3.17 6.06 4.46 6.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 2.56 2.5101 2.0104 2.448 2.4583 2.4285 2.3697 5.27%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.02 0.96 0.925 1.03 1.10 1.05 1.08 -
P/RPS 3.33 1.97 1.18 2.75 4.90 1.55 1.80 50.64%
P/EPS 20.86 17.39 -4,626.97 57.54 34.70 17.33 24.22 -9.46%
EY 4.79 5.75 -0.02 1.74 2.88 5.77 4.13 10.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.31 -
P/NAPS 0.40 0.38 0.46 0.42 0.45 0.43 0.46 -8.88%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 23/08/13 31/05/13 27/02/13 27/11/12 30/08/12 30/05/12 -
Price 1.23 0.955 1.06 1.00 1.05 1.12 1.08 -
P/RPS 4.02 1.96 1.35 2.67 4.68 1.66 1.80 70.77%
P/EPS 25.15 17.30 -5,302.26 55.87 33.12 18.48 24.22 2.54%
EY 3.98 5.78 -0.02 1.79 3.02 5.41 4.13 -2.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.31 -
P/NAPS 0.48 0.38 0.53 0.41 0.43 0.46 0.46 2.87%

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