[EKSONS] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -5.71%
YoY- 12.86%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 107,572 153,834 509,130 260,396 295,712 341,266 326,352 -16.87%
PBT -18,050 -8,100 242,332 51,472 38,568 52,068 28,978 -
Tax -474 -1,322 -56,370 -8,814 -102 -4,196 8,910 -
NP -18,524 -9,422 185,962 42,658 38,466 47,872 37,888 -
-
NP to SH -14,186 -3,202 112,808 34,190 30,294 40,464 34,476 -
-
Tax Rate - - 23.26% 17.12% 0.26% 8.06% -30.75% -
Total Cost 126,096 163,256 323,168 217,738 257,246 293,394 288,464 -12.87%
-
Net Worth 466,885 486,834 472,906 420,395 404,139 379,349 359,535 4.44%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 466,885 486,834 472,906 420,395 404,139 379,349 359,535 4.44%
NOSH 164,213 163,367 164,203 164,217 164,284 164,220 164,171 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -17.22% -6.12% 36.53% 16.38% 13.01% 14.03% 11.61% -
ROE -3.04% -0.66% 23.85% 8.13% 7.50% 10.67% 9.59% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 66.82 94.16 310.06 158.57 180.00 207.81 198.79 -16.60%
EPS -8.82 -1.96 68.70 20.82 18.44 24.64 21.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.90 2.98 2.88 2.56 2.46 2.31 2.19 4.78%
Adjusted Per Share Value based on latest NOSH - 164,212
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 65.51 93.68 310.04 158.57 180.08 207.82 198.74 -16.87%
EPS -8.64 -1.95 68.70 20.82 18.45 24.64 20.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8432 2.9647 2.8798 2.5601 2.4611 2.3101 2.1894 4.44%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.96 1.15 1.38 1.02 1.10 1.03 1.00 -
P/RPS 1.44 1.22 0.45 0.64 0.61 0.50 0.50 19.26%
P/EPS -10.89 -58.67 2.01 4.90 5.97 4.18 4.76 -
EY -9.18 -1.70 49.78 20.41 16.76 23.92 21.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.39 0.48 0.40 0.45 0.45 0.46 -5.38%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 26/11/15 25/11/14 27/11/13 27/11/12 29/11/11 25/11/10 -
Price 0.905 1.37 1.41 1.23 1.05 1.04 1.03 -
P/RPS 1.35 1.45 0.45 0.78 0.58 0.50 0.52 17.21%
P/EPS -10.27 -69.90 2.05 5.91 5.69 4.22 4.90 -
EY -9.74 -1.43 48.72 16.93 17.56 23.69 20.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.46 0.49 0.48 0.43 0.45 0.47 -6.69%

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