[EKSONS] QoQ TTM Result on 31-Dec-2014 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 2.47%
YoY- 224.32%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 215,037 365,808 392,685 372,398 372,502 250,120 248,135 -9.09%
PBT 16,323 127,815 141,539 125,700 122,370 13,252 26,940 -28.37%
Tax -6,123 -33,518 -33,647 -29,932 -28,059 -282 -4,281 26.91%
NP 10,200 94,297 107,892 95,768 94,311 12,970 22,659 -41.23%
-
NP to SH 14,552 61,744 72,557 60,433 58,976 14,953 19,667 -18.17%
-
Tax Rate 37.51% 26.22% 23.77% 23.81% 22.93% 2.13% 15.89% -
Total Cost 204,837 271,511 284,793 276,630 278,191 237,150 225,476 -6.19%
-
Net Worth 486,099 481,386 326,358 473,499 472,910 420,322 330,000 29.43%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 486,099 481,386 326,358 473,499 472,910 420,322 330,000 29.43%
NOSH 163,120 163,181 163,179 164,409 164,205 164,188 165,000 -0.76%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 4.74% 25.78% 27.48% 25.72% 25.32% 5.19% 9.13% -
ROE 2.99% 12.83% 22.23% 12.76% 12.47% 3.56% 5.96% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 131.83 224.17 240.65 226.51 226.85 152.34 150.38 -8.39%
EPS 8.92 37.84 44.46 36.76 35.92 9.11 11.92 -17.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.98 2.95 2.00 2.88 2.88 2.56 2.00 30.42%
Adjusted Per Share Value based on latest NOSH - 164,409
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 130.95 222.76 239.13 226.78 226.84 152.31 151.11 -9.09%
EPS 8.86 37.60 44.18 36.80 35.91 9.11 11.98 -18.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9602 2.9315 1.9874 2.8834 2.8799 2.5596 2.0096 29.43%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.15 1.40 1.42 1.40 1.38 1.34 1.36 -
P/RPS 0.87 0.62 0.59 0.62 0.61 0.88 0.90 -2.23%
P/EPS 12.89 3.70 3.19 3.81 3.84 14.71 11.41 8.46%
EY 7.76 27.03 31.31 26.26 26.03 6.80 8.76 -7.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.47 0.71 0.49 0.48 0.52 0.68 -30.94%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 24/08/15 28/05/15 28/05/15 25/11/14 20/08/14 29/05/14 -
Price 1.37 1.24 1.46 1.46 1.41 1.46 1.35 -
P/RPS 1.04 0.55 0.61 0.64 0.62 0.96 0.90 10.10%
P/EPS 15.36 3.28 3.28 3.97 3.93 16.03 11.33 22.46%
EY 6.51 30.51 30.46 25.18 25.47 6.24 8.83 -18.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.73 0.51 0.49 0.57 0.68 -22.92%

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