[EKSONS] YoY Cumulative 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- 88.58%
YoY- 12.86%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 53,786 76,917 254,565 130,198 147,856 170,633 163,176 -16.87%
PBT -9,025 -4,050 121,166 25,736 19,284 26,034 14,489 -
Tax -237 -661 -28,185 -4,407 -51 -2,098 4,455 -
NP -9,262 -4,711 92,981 21,329 19,233 23,936 18,944 -
-
NP to SH -7,093 -1,601 56,404 17,095 15,147 20,232 17,238 -
-
Tax Rate - - 23.26% 17.12% 0.26% 8.06% -30.75% -
Total Cost 63,048 81,628 161,584 108,869 128,623 146,697 144,232 -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 -1.52% -0.33% 11.93% 4.07% 3.75% 5.33% 4.79% -
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 33.41 47.08 155.03 79.28 90.00 103.90 99.39 -16.60%
EPS -4.41 -0.98 34.35 10.41 9.22 12.32 10.50 -
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 32.75 46.84 155.02 79.29 90.04 103.91 99.37 -16.87%
EPS -4.32 -0.97 34.35 10.41 9.22 12.32 10.50 -
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 2.87 2.44 0.89 1.29 1.22 0.99 1.01 18.99%
P/EPS -21.79 -117.35 4.02 9.80 11.93 8.36 9.52 -
EY -4.59 -0.85 24.89 10.21 8.38 11.96 10.50 -
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 2.71 2.91 0.91 1.55 1.17 1.00 1.04 17.28%
P/EPS -20.54 -139.80 4.10 11.82 11.39 8.44 9.81 -
EY -4.87 -0.72 24.36 8.46 8.78 11.85 10.19 -
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