[EKSONS] YoY Annualized Quarter 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- -27.2%
YoY- 3.22%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 122,316 150,733 451,797 286,113 279,142 368,260 324,190 -14.98%
PBT -10,584 2,478 167,168 35,488 28,689 48,086 26,820 -
Tax -869 -1,053 -39,982 -5,781 2,256 -1,525 5,429 -
NP -11,453 1,425 127,185 29,706 30,945 46,561 32,249 -
-
NP to SH -8,265 5,392 69,637 24,889 24,112 40,482 28,706 -
-
Tax Rate - 42.49% 23.92% 16.29% -7.86% 3.17% -20.24% -
Total Cost 133,769 149,308 324,612 256,406 248,197 321,698 291,941 -12.18%
-
Net Worth 468,303 492,454 472,859 417,011 402,414 385,888 359,654 4.49%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - 5,475 5,473 5,474 -
Div Payout % - - - - 22.71% 13.52% 19.07% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 468,303 492,454 472,859 417,011 402,414 385,888 359,654 4.49%
NOSH 164,213 163,064 164,187 164,177 164,250 164,207 164,225 -0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -9.36% 0.95% 28.15% 10.38% 11.09% 12.64% 9.95% -
ROE -1.76% 1.09% 14.73% 5.97% 5.99% 10.49% 7.98% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 76.01 92.44 275.17 174.27 169.95 224.26 197.41 -14.69%
EPS -5.13 3.31 42.41 15.16 14.68 24.65 17.48 -
DPS 0.00 0.00 0.00 0.00 3.33 3.33 3.33 -
NAPS 2.91 3.02 2.88 2.54 2.45 2.35 2.19 4.84%
Adjusted Per Share Value based on latest NOSH - 163,750
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 74.49 91.79 275.13 174.23 169.99 224.26 197.42 -14.98%
EPS -5.03 3.28 42.41 15.16 14.68 24.65 17.48 -
DPS 0.00 0.00 0.00 0.00 3.33 3.33 3.33 -
NAPS 2.8518 2.9989 2.8796 2.5395 2.4506 2.3499 2.1902 4.49%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.945 1.18 1.40 1.41 1.03 1.01 1.04 -
P/RPS 1.24 1.28 0.51 0.81 0.61 0.45 0.53 15.20%
P/EPS -18.40 35.69 3.30 9.30 7.02 4.10 5.95 -
EY -5.43 2.80 30.30 10.75 14.25 24.41 16.81 -
DY 0.00 0.00 0.00 0.00 3.24 3.30 3.21 -
P/NAPS 0.32 0.39 0.49 0.56 0.42 0.43 0.47 -6.20%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 28/05/15 27/02/14 27/02/13 29/02/12 25/02/11 -
Price 0.985 1.15 1.46 1.43 1.00 1.07 1.11 -
P/RPS 1.30 1.24 0.53 0.82 0.59 0.48 0.56 15.05%
P/EPS -19.18 34.78 3.44 9.43 6.81 4.34 6.35 -
EY -5.21 2.88 29.05 10.60 14.68 23.04 15.75 -
DY 0.00 0.00 0.00 0.00 3.33 3.12 3.00 -
P/NAPS 0.34 0.38 0.51 0.56 0.41 0.46 0.51 -6.52%

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