[EKSONS] QoQ Quarter Result on 31-Mar-2012 [#4]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -27.71%
YoY- 151.39%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 61,501 36,856 111,000 98,461 105,562 51,674 118,959 -35.45%
PBT 2,233 7,297 11,987 9,242 10,031 3,323 22,711 -78.54%
Tax 1,743 358 -409 1,429 954 708 -2,806 -
NP 3,976 7,655 11,578 10,671 10,985 4,031 19,905 -65.66%
-
NP to SH 2,937 5,202 9,945 7,323 10,130 2,108 18,124 -70.11%
-
Tax Rate -78.06% -4.91% 3.41% -15.46% -9.51% -21.31% 12.36% -
Total Cost 57,525 29,201 99,422 87,790 94,577 47,643 99,054 -30.27%
-
Net Worth 401,991 403,688 398,784 389,136 385,826 380,428 377,583 4.24%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - 4,104 4,104 - - -
Div Payout % - - - 56.05% 40.52% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 401,991 403,688 398,784 389,136 385,826 380,428 377,583 4.24%
NOSH 164,078 164,100 164,108 164,192 164,181 164,687 164,166 -0.03%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.46% 20.77% 10.43% 10.84% 10.41% 7.80% 16.73% -
ROE 0.73% 1.29% 2.49% 1.88% 2.63% 0.55% 4.80% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 37.48 22.46 67.64 59.97 64.30 31.38 72.46 -35.43%
EPS 1.79 3.17 6.06 4.46 6.17 1.28 11.04 -70.10%
DPS 0.00 0.00 0.00 2.50 2.50 0.00 0.00 -
NAPS 2.45 2.46 2.43 2.37 2.35 2.31 2.30 4.28%
Adjusted Per Share Value based on latest NOSH - 164,192
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 37.45 22.44 67.60 59.96 64.28 31.47 72.44 -35.45%
EPS 1.79 3.17 6.06 4.46 6.17 1.28 11.04 -70.10%
DPS 0.00 0.00 0.00 2.50 2.50 0.00 0.00 -
NAPS 2.448 2.4583 2.4285 2.3697 2.3495 2.3167 2.2994 4.24%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.03 1.10 1.05 1.08 1.01 1.03 1.23 -
P/RPS 2.75 4.90 1.55 1.80 1.57 3.28 1.70 37.60%
P/EPS 57.54 34.70 17.33 24.22 16.37 80.47 11.14 197.32%
EY 1.74 2.88 5.77 4.13 6.11 1.24 8.98 -66.34%
DY 0.00 0.00 0.00 2.31 2.48 0.00 0.00 -
P/NAPS 0.42 0.45 0.43 0.46 0.43 0.45 0.53 -14.30%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 30/08/12 30/05/12 29/02/12 29/11/11 22/08/11 -
Price 1.00 1.05 1.12 1.08 1.07 1.04 1.06 -
P/RPS 2.67 4.68 1.66 1.80 1.66 3.31 1.46 49.27%
P/EPS 55.87 33.12 18.48 24.22 17.34 81.25 9.60 221.82%
EY 1.79 3.02 5.41 4.13 5.77 1.23 10.42 -68.93%
DY 0.00 0.00 0.00 2.31 2.34 0.00 0.00 -
P/NAPS 0.41 0.43 0.46 0.46 0.46 0.45 0.46 -7.35%

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