[EKSONS] QoQ TTM Result on 30-Jun-2013 [#1]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -4.74%
YoY- -40.01%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 248,135 343,930 321,044 307,641 338,702 307,818 351,879 -20.79%
PBT 26,940 29,381 30,734 30,081 24,282 30,759 38,557 -21.27%
Tax -4,281 -6,837 -5,165 -4,554 -809 3,121 2,332 -
NP 22,659 22,544 25,569 25,527 23,473 33,880 40,889 -32.55%
-
NP to SH 19,667 18,634 19,999 17,701 18,581 25,937 33,130 -29.38%
-
Tax Rate 15.89% 23.27% 16.81% 15.14% 3.33% -10.15% -6.05% -
Total Cost 225,476 321,386 295,475 282,114 315,229 273,938 310,990 -19.31%
-
Net Worth 330,000 415,925 420,384 412,194 330,140 401,991 328,201 0.36%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - 4,104 8,209 -
Div Payout % - - - - - 15.83% 24.78% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 330,000 415,925 420,384 412,194 330,140 401,991 328,201 0.36%
NOSH 165,000 163,750 164,212 164,221 165,070 164,078 164,100 0.36%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.13% 6.55% 7.96% 8.30% 6.93% 11.01% 11.62% -
ROE 5.96% 4.48% 4.76% 4.29% 5.63% 6.45% 10.09% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 150.38 210.03 195.50 187.33 205.19 187.60 214.43 -21.08%
EPS 11.92 11.38 12.18 10.78 11.26 15.81 20.19 -29.64%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 5.00 -
NAPS 2.00 2.54 2.56 2.51 2.00 2.45 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 164,221
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 151.11 209.44 195.50 187.34 206.26 187.45 214.28 -20.78%
EPS 11.98 11.35 12.18 10.78 11.32 15.79 20.18 -29.38%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 5.00 -
NAPS 2.0096 2.5328 2.56 2.5101 2.0104 2.448 1.9986 0.36%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.36 1.41 1.02 0.96 0.925 1.03 1.10 -
P/RPS 0.90 0.67 0.52 0.51 0.45 0.55 0.51 46.08%
P/EPS 11.41 12.39 8.38 8.91 8.22 6.52 5.45 63.72%
EY 8.76 8.07 11.94 11.23 12.17 15.35 18.35 -38.94%
DY 0.00 0.00 0.00 0.00 0.00 2.43 4.55 -
P/NAPS 0.68 0.56 0.40 0.38 0.46 0.42 0.55 15.20%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 27/11/13 23/08/13 31/05/13 27/02/13 27/11/12 -
Price 1.35 1.43 1.23 0.955 1.06 1.00 1.05 -
P/RPS 0.90 0.68 0.63 0.51 0.52 0.53 0.49 50.03%
P/EPS 11.33 12.57 10.10 8.86 9.42 6.33 5.20 68.14%
EY 8.83 7.96 9.90 11.29 10.62 15.81 19.23 -40.50%
DY 0.00 0.00 0.00 0.00 0.00 2.50 4.76 -
P/NAPS 0.68 0.56 0.48 0.38 0.53 0.41 0.53 18.09%

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