[EKSONS] YoY Quarter Result on 31-Dec-2015 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 16.13%
YoY- 235.18%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 10,527 47,507 37,951 36,133 84,283 84,387 61,501 -25.47%
PBT -12,910 -4,499 1,087 5,909 4,210 880 2,233 -
Tax -419 -469 -415 -129 -1,802 71 1,743 -
NP -13,329 -4,968 672 5,780 2,408 951 3,976 -
-
NP to SH -10,425 -4,774 894 5,645 -4,176 1,572 2,937 -
-
Tax Rate - - 38.18% 2.18% 42.80% -8.07% -78.06% -
Total Cost 23,856 52,475 37,279 30,353 81,875 83,436 57,525 -13.63%
-
Net Worth 432,020 451,443 468,303 492,713 473,499 415,925 401,991 1.20%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 432,020 451,443 468,303 492,713 473,499 415,925 401,991 1.20%
NOSH 164,213 164,213 164,213 163,150 164,409 163,750 164,078 0.01%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -126.62% -10.46% 1.77% 16.00% 2.86% 1.13% 6.46% -
ROE -2.41% -1.06% 0.19% 1.15% -0.88% 0.38% 0.73% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 6.63 29.57 23.58 22.15 51.26 51.53 37.48 -25.06%
EPS -6.56 -2.97 0.56 3.46 -2.54 0.96 1.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.72 2.81 2.91 3.02 2.88 2.54 2.45 1.75%
Adjusted Per Share Value based on latest NOSH - 163,150
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 6.41 28.93 23.11 22.00 51.33 51.39 37.45 -25.47%
EPS -6.35 -2.91 0.54 3.44 -2.54 0.96 1.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6309 2.7491 2.8518 3.0005 2.8834 2.5328 2.448 1.20%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.76 0.785 0.945 1.18 1.40 1.41 1.03 -
P/RPS 11.47 2.65 4.01 5.33 2.73 2.74 2.75 26.85%
P/EPS -11.58 -26.42 170.11 34.10 -55.12 146.87 57.54 -
EY -8.64 -3.79 0.59 2.93 -1.81 0.68 1.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.32 0.39 0.49 0.56 0.42 -6.53%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 28/02/18 27/02/17 29/02/16 28/05/15 27/02/14 27/02/13 -
Price 0.82 0.86 0.985 1.15 1.46 1.43 1.00 -
P/RPS 12.37 2.91 4.18 5.19 2.85 2.77 2.67 29.09%
P/EPS -12.49 -28.94 177.31 33.24 -57.48 148.96 55.87 -
EY -8.00 -3.46 0.56 3.01 -1.74 0.67 1.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.34 0.38 0.51 0.56 0.41 -5.07%

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