[EKSONS] QoQ TTM Result on 30-Jun-2015 [#1]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -14.9%
YoY- 312.92%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 133,693 166,887 215,037 365,808 392,685 372,398 372,502 -49.46%
PBT -1,643 18,022 16,323 127,815 141,539 125,700 122,370 -
Tax -8,383 -4,450 -6,123 -33,518 -33,647 -29,932 -28,059 -55.27%
NP -10,026 13,572 10,200 94,297 107,892 95,768 94,311 -
-
NP to SH -4,217 17,168 14,552 61,744 72,557 60,433 58,976 -
-
Tax Rate - 24.69% 37.51% 26.22% 23.77% 23.81% 22.93% -
Total Cost 143,719 153,315 204,837 271,511 284,793 276,630 278,191 -35.58%
-
Net Worth 480,799 492,713 486,099 481,386 326,358 473,499 472,910 1.10%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 480,799 492,713 486,099 481,386 326,358 473,499 472,910 1.10%
NOSH 162,982 163,150 163,120 163,181 163,179 164,409 164,205 -0.49%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -7.50% 8.13% 4.74% 25.78% 27.48% 25.72% 25.32% -
ROE -0.88% 3.48% 2.99% 12.83% 22.23% 12.76% 12.47% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 82.03 102.29 131.83 224.17 240.65 226.51 226.85 -49.21%
EPS -2.59 10.52 8.92 37.84 44.46 36.76 35.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.95 3.02 2.98 2.95 2.00 2.88 2.88 1.61%
Adjusted Per Share Value based on latest NOSH - 163,181
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 81.41 101.63 130.95 222.76 239.13 226.78 226.84 -49.46%
EPS -2.57 10.45 8.86 37.60 44.18 36.80 35.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9279 3.0005 2.9602 2.9315 1.9874 2.8834 2.8799 1.10%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.11 1.18 1.15 1.40 1.42 1.40 1.38 -
P/RPS 1.35 1.15 0.87 0.62 0.59 0.62 0.61 69.74%
P/EPS -42.90 11.21 12.89 3.70 3.19 3.81 3.84 -
EY -2.33 8.92 7.76 27.03 31.31 26.26 26.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.39 0.47 0.71 0.49 0.48 -14.40%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 29/02/16 26/11/15 24/08/15 28/05/15 28/05/15 25/11/14 -
Price 1.13 1.15 1.37 1.24 1.46 1.46 1.41 -
P/RPS 1.38 1.12 1.04 0.55 0.61 0.64 0.62 70.39%
P/EPS -43.67 10.93 15.36 3.28 3.28 3.97 3.93 -
EY -2.29 9.15 6.51 30.51 30.46 25.18 25.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.46 0.42 0.73 0.51 0.49 -15.57%

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