[EKSONS] YoY Quarter Result on 31-Mar-2012 [#4]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -27.71%
YoY- 151.39%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 53,837 33,550 129,345 98,461 83,147 71,668 69,486 -4.16%
PBT 16,163 324 2,765 9,242 3,890 13,485 918 61.25%
Tax -3,660 55 -2,501 1,429 1,444 -30 2,076 -
NP 12,503 379 264 10,671 5,334 13,455 2,994 26.88%
-
NP to SH 13,124 1,000 -33 7,323 2,913 9,961 3,122 27.02%
-
Tax Rate 22.64% -16.98% 90.45% -15.46% -37.12% 0.22% -226.14% -
Total Cost 41,334 33,171 129,081 87,790 77,813 58,213 66,492 -7.61%
-
Net Worth 326,358 330,000 330,140 389,136 358,776 342,973 318,772 0.39%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - 4,104 4,114 4,923 - -
Div Payout % - - - 56.05% 141.24% 49.42% - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 326,358 330,000 330,140 389,136 358,776 342,973 318,772 0.39%
NOSH 163,179 165,000 165,070 164,192 164,576 164,102 164,315 -0.11%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 23.22% 1.13% 0.20% 10.84% 6.42% 18.77% 4.31% -
ROE 4.02% 0.30% -0.01% 1.88% 0.81% 2.90% 0.98% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 32.99 20.33 78.36 59.97 50.52 43.67 42.29 -4.05%
EPS 8.04 0.61 -0.02 4.46 1.77 6.07 1.90 27.16%
DPS 0.00 0.00 0.00 2.50 2.50 3.00 0.00 -
NAPS 2.00 2.00 2.00 2.37 2.18 2.09 1.94 0.50%
Adjusted Per Share Value based on latest NOSH - 164,192
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 32.78 20.43 78.77 59.96 50.63 43.64 42.31 -4.16%
EPS 7.99 0.61 -0.02 4.46 1.77 6.07 1.90 27.03%
DPS 0.00 0.00 0.00 2.50 2.51 3.00 0.00 -
NAPS 1.9874 2.0096 2.0104 2.3697 2.1848 2.0886 1.9412 0.39%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.42 1.36 0.925 1.08 1.51 1.00 0.54 -
P/RPS 4.30 6.69 1.18 1.80 2.99 2.29 1.28 22.36%
P/EPS 17.66 224.40 -4,626.97 24.22 85.31 16.47 28.42 -7.62%
EY 5.66 0.45 -0.02 4.13 1.17 6.07 3.52 8.23%
DY 0.00 0.00 0.00 2.31 1.66 3.00 0.00 -
P/NAPS 0.71 0.68 0.46 0.46 0.69 0.48 0.28 16.76%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 29/05/14 31/05/13 30/05/12 26/05/11 26/05/10 26/05/09 -
Price 1.46 1.35 1.06 1.08 1.30 0.85 0.68 -
P/RPS 4.43 6.64 1.35 1.80 2.57 1.95 1.61 18.36%
P/EPS 18.15 222.75 -5,302.26 24.22 73.45 14.00 35.79 -10.69%
EY 5.51 0.45 -0.02 4.13 1.36 7.14 2.79 12.00%
DY 0.00 0.00 0.00 2.31 1.92 3.53 0.00 -
P/NAPS 0.73 0.68 0.53 0.46 0.60 0.41 0.35 13.02%

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