[EKSONS] QoQ 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- 414.27%
YoY- 1212.4%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 36,133 21,870 55,047 53,837 84,283 172,641 81,924 -41.97%
PBT 5,909 5,576 -9,626 16,163 4,210 117,068 4,098 27.54%
Tax -129 -635 -26 -3,660 -1,802 -28,030 -155 -11.49%
NP 5,780 4,941 -9,652 12,503 2,408 89,038 3,943 28.95%
-
NP to SH 5,645 4,861 -6,462 13,124 -4,176 52,053 4,351 18.89%
-
Tax Rate 2.18% 11.39% - 22.64% 42.80% 23.94% 3.78% -
Total Cost 30,353 16,929 64,699 41,334 81,875 83,603 77,981 -46.59%
-
Net Worth 492,713 486,099 481,386 326,358 473,499 472,910 420,322 11.14%
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 492,713 486,099 481,386 326,358 473,499 472,910 420,322 11.14%
NOSH 163,150 163,120 163,181 163,179 164,409 164,205 164,188 -0.42%
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 16.00% 22.59% -17.53% 23.22% 2.86% 51.57% 4.81% -
ROE 1.15% 1.00% -1.34% 4.02% -0.88% 11.01% 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 22.15 13.41 33.73 32.99 51.26 105.14 49.90 -41.72%
EPS 3.46 2.98 -3.96 8.04 -2.54 31.70 2.65 19.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.02 2.98 2.95 2.00 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 22.00 13.32 33.52 32.78 51.33 105.13 49.89 -41.97%
EPS 3.44 2.96 -3.94 7.99 -2.54 31.70 2.65 18.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0005 2.9602 2.9315 1.9874 2.8834 2.8799 2.5596 11.14%
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 5.33 8.58 4.15 4.30 2.73 1.31 2.69 57.55%
P/EPS 34.10 38.59 -35.35 17.66 -55.12 4.35 50.57 -23.04%
EY 2.93 2.59 -2.83 5.66 -1.81 22.97 1.98 29.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.47 0.71 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 5.19 10.22 3.68 4.43 2.85 1.34 2.93 46.24%
P/EPS 33.24 45.97 -31.31 18.15 -57.48 4.45 55.09 -28.52%
EY 3.01 2.18 -3.19 5.51 -1.74 22.48 1.82 39.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.46 0.42 0.73 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