[EKSONS] QoQ TTM Result on 31-Mar-2017 [#4]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 32.93%
YoY- -130.0%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 140,053 130,497 152,677 121,265 112,380 110,562 96,544 28.06%
PBT -13,091 -7,505 -9,868 -8,154 -11,440 -6,618 1,151 -
Tax -4,458 -4,404 -4,184 -4,042 -8,245 -7,959 -8,469 -34.73%
NP -17,549 -11,909 -14,052 -12,196 -19,685 -14,577 -7,318 78.87%
-
NP to SH -16,803 -11,135 -13,321 -9,699 -14,460 -9,709 -2,743 233.68%
-
Tax Rate - - - - - - 735.79% -
Total Cost 157,602 142,406 166,729 133,461 132,065 125,139 103,862 31.94%
-
Net Worth 451,443 455,146 455,429 465,084 468,303 466,885 469,458 -2.56%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 451,443 455,146 455,429 465,084 468,303 466,885 469,458 -2.56%
NOSH 164,213 164,213 164,213 160,929 160,929 160,995 163,006 0.49%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -12.53% -9.13% -9.20% -10.06% -17.52% -13.18% -7.58% -
ROE -3.72% -2.45% -2.92% -2.09% -3.09% -2.08% -0.58% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 87.18 81.14 94.87 75.35 69.83 68.67 59.23 29.30%
EPS -10.46 -6.92 -8.28 -6.03 -8.99 -6.03 -1.68 237.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.81 2.83 2.83 2.89 2.91 2.90 2.88 -1.62%
Adjusted Per Share Value based on latest NOSH - 164,213
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 85.29 79.47 92.97 73.85 68.44 67.33 58.79 28.06%
EPS -10.23 -6.78 -8.11 -5.91 -8.81 -5.91 -1.67 233.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7491 2.7717 2.7734 2.8322 2.8518 2.8432 2.8588 -2.56%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.785 0.88 0.96 0.95 0.945 0.96 1.00 -
P/RPS 0.90 1.08 1.01 1.26 1.35 1.40 1.69 -34.22%
P/EPS -7.51 -12.71 -11.60 -15.76 -10.52 -15.92 -59.43 -74.72%
EY -13.32 -7.87 -8.62 -6.34 -9.51 -6.28 -1.68 296.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.34 0.33 0.32 0.33 0.35 -13.78%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 28/11/17 25/08/17 29/05/17 27/02/17 28/11/16 29/08/16 -
Price 0.86 0.815 0.925 0.97 0.985 0.905 1.01 -
P/RPS 0.99 1.00 0.97 1.29 1.41 1.32 1.71 -30.46%
P/EPS -8.22 -11.77 -11.17 -16.09 -10.96 -15.01 -60.02 -73.33%
EY -12.16 -8.50 -8.95 -6.21 -9.12 -6.66 -1.67 274.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.29 0.33 0.34 0.34 0.31 0.35 -7.75%

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