[EKSONS] YoY 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- -80.42%
YoY- -46.48%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
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 37,951 36,133 84,283 84,387 61,501 105,562 79,967 -11.67%
PBT 1,087 5,909 4,210 880 2,233 10,031 5,626 -23.94%
Tax -415 -129 -1,802 71 1,743 954 -383 1.34%
NP 672 5,780 2,408 951 3,976 10,985 5,243 -28.97%
-
NP to SH 894 5,645 -4,176 1,572 2,937 10,130 4,292 -22.98%
-
Tax Rate 38.18% 2.18% 42.80% -8.07% -78.06% -9.51% 6.81% -
Total Cost 37,279 30,353 81,875 83,436 57,525 94,577 74,724 -10.93%
-
Net Worth 468,303 492,713 473,499 415,925 401,991 385,826 360,133 4.47%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - 4,104 4,111 -
Div Payout % - - - - - 40.52% 95.79% -
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 468,303 492,713 473,499 415,925 401,991 385,826 360,133 4.47%
NOSH 164,213 163,150 164,409 163,750 164,078 164,181 164,444 -0.02%
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 1.77% 16.00% 2.86% 1.13% 6.46% 10.41% 6.56% -
ROE 0.19% 1.15% -0.88% 0.38% 0.73% 2.63% 1.19% -
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 23.58 22.15 51.26 51.53 37.48 64.30 48.63 -11.35%
EPS 0.56 3.46 -2.54 0.96 1.79 6.17 2.61 -22.60%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 2.50 -
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 23.11 22.00 51.33 51.39 37.45 64.28 48.70 -11.67%
EPS 0.54 3.44 -2.54 0.96 1.79 6.17 2.61 -23.07%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 2.50 -
NAPS 2.8518 3.0005 2.8834 2.5328 2.448 2.3495 2.1931 4.47%
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 4.01 5.33 2.73 2.74 2.75 1.57 2.14 11.02%
P/EPS 170.11 34.10 -55.12 146.87 57.54 16.37 39.85 27.33%
EY 0.59 2.93 -1.81 0.68 1.74 6.11 2.51 -21.42%
DY 0.00 0.00 0.00 0.00 0.00 2.48 2.40 -
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 4.18 5.19 2.85 2.77 2.67 1.66 2.28 10.61%
P/EPS 177.31 33.24 -57.48 148.96 55.87 17.34 42.53 26.83%
EY 0.56 3.01 -1.74 0.67 1.79 5.77 2.35 -21.24%
DY 0.00 0.00 0.00 0.00 0.00 2.34 2.25 -
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