[EKSONS] YoY TTM 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- 12.98%
YoY- -39.63%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 110,562 215,037 372,502 321,044 351,879 333,747 319,451 -16.19%
PBT -6,618 16,323 122,370 30,734 38,557 35,550 33,785 -
Tax -7,959 -6,123 -28,059 -5,165 2,332 -1,037 5,412 -
NP -14,577 10,200 94,311 25,569 40,889 34,513 39,197 -
-
NP to SH -9,709 14,552 58,976 19,999 33,130 27,437 34,486 -
-
Tax Rate - 37.51% 22.93% 16.81% -6.05% 2.92% -16.02% -
Total Cost 125,139 204,837 278,191 295,475 310,990 299,234 280,254 -12.56%
-
Net Worth 466,885 486,099 472,910 420,384 328,201 380,428 359,348 4.45%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - 8,209 8,225 8,205 -
Div Payout % - - - - 24.78% 29.98% 23.79% -
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 466,885 486,099 472,910 420,384 328,201 380,428 359,348 4.45%
NOSH 160,995 163,120 164,205 164,212 164,100 164,687 164,086 -0.31%
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 -13.18% 4.74% 25.32% 7.96% 11.62% 10.34% 12.27% -
ROE -2.08% 2.99% 12.47% 4.76% 10.09% 7.21% 9.60% -
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 68.67 131.83 226.85 195.50 214.43 202.65 194.68 -15.92%
EPS -6.03 8.92 35.92 12.18 20.19 16.66 21.02 -
DPS 0.00 0.00 0.00 0.00 5.00 5.00 5.00 -
NAPS 2.90 2.98 2.88 2.56 2.00 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 67.33 130.95 226.84 195.50 214.28 203.24 194.53 -16.19%
EPS -5.91 8.86 35.91 12.18 20.18 16.71 21.00 -
DPS 0.00 0.00 0.00 0.00 5.00 5.01 5.00 -
NAPS 2.8432 2.9602 2.8799 2.56 1.9986 2.3167 2.1883 4.45%
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 1.40 0.87 0.61 0.52 0.51 0.51 0.51 18.31%
P/EPS -15.92 12.89 3.84 8.38 5.45 6.18 4.76 -
EY -6.28 7.76 26.03 11.94 18.35 16.17 21.02 -
DY 0.00 0.00 0.00 0.00 4.55 4.85 5.00 -
P/NAPS 0.33 0.39 0.48 0.40 0.55 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 1.32 1.04 0.62 0.63 0.49 0.51 0.53 16.40%
P/EPS -15.01 15.36 3.93 10.10 5.20 6.24 4.90 -
EY -6.66 6.51 25.47 9.90 19.23 16.02 20.40 -
DY 0.00 0.00 0.00 0.00 4.76 4.81 4.85 -
P/NAPS 0.31 0.46 0.49 0.48 0.53 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