[EKSONS] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -6.83%
YoY- -28.16%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 372,502 250,120 248,135 343,930 321,044 307,641 338,702 6.54%
PBT 122,370 13,252 26,940 29,381 30,734 30,081 24,282 193.65%
Tax -28,059 -282 -4,281 -6,837 -5,165 -4,554 -809 961.23%
NP 94,311 12,970 22,659 22,544 25,569 25,527 23,473 152.51%
-
NP to SH 58,976 14,953 19,667 18,634 19,999 17,701 18,581 115.82%
-
Tax Rate 22.93% 2.13% 15.89% 23.27% 16.81% 15.14% 3.33% -
Total Cost 278,191 237,150 225,476 321,386 295,475 282,114 315,229 -7.98%
-
Net Worth 472,910 420,322 330,000 415,925 420,384 412,194 330,140 27.04%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 472,910 420,322 330,000 415,925 420,384 412,194 330,140 27.04%
NOSH 164,205 164,188 165,000 163,750 164,212 164,221 165,070 -0.34%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 25.32% 5.19% 9.13% 6.55% 7.96% 8.30% 6.93% -
ROE 12.47% 3.56% 5.96% 4.48% 4.76% 4.29% 5.63% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 226.85 152.34 150.38 210.03 195.50 187.33 205.19 6.91%
EPS 35.92 9.11 11.92 11.38 12.18 10.78 11.26 116.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.56 2.00 2.54 2.56 2.51 2.00 27.49%
Adjusted Per Share Value based on latest NOSH - 163,750
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 226.84 152.31 151.11 209.44 195.50 187.34 206.26 6.53%
EPS 35.91 9.11 11.98 11.35 12.18 10.78 11.32 115.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8799 2.5596 2.0096 2.5328 2.56 2.5101 2.0104 27.04%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.38 1.34 1.36 1.41 1.02 0.96 0.925 -
P/RPS 0.61 0.88 0.90 0.67 0.52 0.51 0.45 22.46%
P/EPS 3.84 14.71 11.41 12.39 8.38 8.91 8.22 -39.76%
EY 26.03 6.80 8.76 8.07 11.94 11.23 12.17 65.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.68 0.56 0.40 0.38 0.46 2.87%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 20/08/14 29/05/14 27/02/14 27/11/13 23/08/13 31/05/13 -
Price 1.41 1.46 1.35 1.43 1.23 0.955 1.06 -
P/RPS 0.62 0.96 0.90 0.68 0.63 0.51 0.52 12.42%
P/EPS 3.93 16.03 11.33 12.57 10.10 8.86 9.42 -44.13%
EY 25.47 6.24 8.83 7.96 9.90 11.29 10.62 79.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.57 0.68 0.56 0.48 0.38 0.53 -5.09%

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