[EKSONS] YoY Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -25.14%
YoY- -52.1%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 133,693 392,201 248,135 338,702 374,656 326,290 279,149 -11.53%
PBT -1,643 141,397 26,940 24,282 45,307 24,005 24,504 -
Tax -8,383 -35,027 -4,281 -809 285 5,516 4,757 -
NP -10,026 106,370 22,659 23,473 45,592 29,521 29,261 -
-
NP to SH -4,217 67,280 18,936 18,051 37,685 24,443 28,116 -
-
Tax Rate - 24.77% 15.89% 3.33% -0.63% -22.98% -19.41% -
Total Cost 143,719 285,831 225,476 315,229 329,064 296,769 249,888 -8.79%
-
Net Worth 480,689 487,796 417,180 402,192 389,165 358,103 343,108 5.77%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - 8,210 8,213 8,208 -
Div Payout % - - - - 21.79% 33.60% 29.19% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 480,689 487,796 417,180 402,192 389,165 358,103 343,108 5.77%
NOSH 162,945 163,142 164,244 164,160 164,204 164,267 164,166 -0.12%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -7.50% 27.12% 9.13% 6.93% 12.17% 9.05% 10.48% -
ROE -0.88% 13.79% 4.54% 4.49% 9.68% 6.83% 8.19% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 82.05 240.40 151.08 206.32 228.16 198.63 170.04 -11.42%
EPS -2.62 41.24 11.53 10.99 22.95 14.88 17.12 -
DPS 0.00 0.00 0.00 0.00 5.00 5.00 5.00 -
NAPS 2.95 2.99 2.54 2.45 2.37 2.18 2.09 5.90%
Adjusted Per Share Value based on latest NOSH - 165,070
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 81.41 238.84 151.11 206.26 228.15 198.70 169.99 -11.53%
EPS -2.57 40.97 11.53 10.99 22.95 14.88 17.12 -
DPS 0.00 0.00 0.00 0.00 5.00 5.00 5.00 -
NAPS 2.9272 2.9705 2.5405 2.4492 2.3699 2.1807 2.0894 5.77%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.11 1.42 1.36 0.925 1.08 1.51 1.00 -
P/RPS 1.35 0.59 0.90 0.45 0.47 0.76 0.59 14.77%
P/EPS -42.89 3.44 11.80 8.41 4.71 10.15 5.84 -
EY -2.33 29.04 8.48 11.89 21.25 9.85 17.13 -
DY 0.00 0.00 0.00 0.00 4.63 3.31 5.00 -
P/NAPS 0.38 0.47 0.54 0.38 0.46 0.69 0.48 -3.81%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 28/05/15 29/05/14 31/05/13 30/05/12 26/05/11 26/05/10 -
Price 1.13 1.46 1.35 1.06 1.08 1.30 0.85 -
P/RPS 1.38 0.61 0.89 0.51 0.47 0.65 0.50 18.41%
P/EPS -43.66 3.54 11.71 9.64 4.71 8.74 4.96 -
EY -2.29 28.25 8.54 10.37 21.25 11.45 20.15 -
DY 0.00 0.00 0.00 0.00 4.63 3.85 5.88 -
P/NAPS 0.38 0.49 0.53 0.43 0.46 0.60 0.41 -1.25%

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