[EKSONS] YoY Quarter Result on 30-Sep-2012 [#2]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -47.69%
YoY- 146.77%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 21,870 172,641 50,259 36,856 51,674 93,019 64,616 -16.51%
PBT 5,576 117,068 7,950 7,297 3,323 5,953 4,965 1.95%
Tax -635 -28,030 -253 358 708 4,272 2,549 -
NP 4,941 89,038 7,697 7,655 4,031 10,225 7,514 -6.74%
-
NP to SH 4,861 52,053 8,030 5,202 2,108 7,991 8,433 -8.76%
-
Tax Rate 11.39% 23.94% 3.18% -4.91% -21.31% -71.76% -51.34% -
Total Cost 16,929 83,603 42,562 29,201 47,643 82,794 57,102 -18.33%
-
Net Worth 486,099 472,910 420,384 403,688 380,428 359,348 328,132 6.76%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 486,099 472,910 420,384 403,688 380,428 359,348 328,132 6.76%
NOSH 163,120 164,205 164,212 164,100 164,687 164,086 164,066 -0.09%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 22.59% 51.57% 15.31% 20.77% 7.80% 10.99% 11.63% -
ROE 1.00% 11.01% 1.91% 1.29% 0.55% 2.22% 2.57% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 13.41 105.14 30.61 22.46 31.38 56.69 39.38 -16.42%
EPS 2.98 31.70 4.89 3.17 1.28 4.87 5.14 -8.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.98 2.88 2.56 2.46 2.31 2.19 2.00 6.86%
Adjusted Per Share Value based on latest NOSH - 164,100
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 13.32 105.13 30.61 22.44 31.47 56.65 39.35 -16.51%
EPS 2.96 31.70 4.89 3.17 1.28 4.87 5.14 -8.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9602 2.8799 2.56 2.4583 2.3167 2.1883 1.9982 6.76%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.15 1.38 1.02 1.10 1.03 1.00 0.82 -
P/RPS 8.58 1.31 3.33 4.90 3.28 1.76 2.08 26.62%
P/EPS 38.59 4.35 20.86 34.70 80.47 20.53 15.95 15.85%
EY 2.59 22.97 4.79 2.88 1.24 4.87 6.27 -13.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.48 0.40 0.45 0.45 0.46 0.41 -0.82%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 25/11/14 27/11/13 27/11/12 29/11/11 25/11/10 30/11/09 -
Price 1.37 1.41 1.23 1.05 1.04 1.03 0.76 -
P/RPS 10.22 1.34 4.02 4.68 3.31 1.82 1.93 32.00%
P/EPS 45.97 4.45 25.15 33.12 81.25 21.15 14.79 20.79%
EY 2.18 22.48 3.98 3.02 1.23 4.73 6.76 -17.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.48 0.43 0.45 0.47 0.38 3.23%

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