[EKSONS] YoY TTM 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- -6.83%
YoY- -28.16%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 112,380 166,887 372,398 343,930 307,818 359,342 314,811 -15.76%
PBT -11,440 18,022 125,700 29,381 30,759 39,955 33,600 -
Tax -8,245 -4,450 -29,932 -6,837 3,121 300 4,042 -
NP -19,685 13,572 95,768 22,544 33,880 40,255 37,642 -
-
NP to SH -14,460 17,168 60,433 18,634 25,937 33,275 31,491 -
-
Tax Rate - 24.69% 23.81% 23.27% -10.15% -0.75% -12.03% -
Total Cost 132,065 153,315 276,630 321,386 273,938 319,087 277,169 -11.61%
-
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 8,218 9,034 -
Div Payout % - - - - 15.83% 24.70% 28.69% -
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 160,929 163,150 164,409 163,750 164,078 164,181 164,444 -0.35%
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 -17.52% 8.13% 25.72% 6.55% 11.01% 11.20% 11.96% -
ROE -3.09% 3.48% 12.76% 4.48% 6.45% 8.62% 8.74% -
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 69.83 102.29 226.51 210.03 187.60 218.87 191.44 -15.45%
EPS -8.99 10.52 36.76 11.38 15.81 20.27 19.15 -
DPS 0.00 0.00 0.00 0.00 2.50 5.00 5.50 -
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 68.44 101.63 226.78 209.44 187.45 218.83 191.71 -15.76%
EPS -8.81 10.45 36.80 11.35 15.79 20.26 19.18 -
DPS 0.00 0.00 0.00 0.00 2.50 5.01 5.50 -
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 1.35 1.15 0.62 0.67 0.55 0.46 0.54 16.48%
P/EPS -10.52 11.21 3.81 12.39 6.52 4.98 5.43 -
EY -9.51 8.92 26.26 8.07 15.35 20.07 18.41 -
DY 0.00 0.00 0.00 0.00 2.43 4.95 5.29 -
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 1.41 1.12 0.64 0.68 0.53 0.49 0.58 15.94%
P/EPS -10.96 10.93 3.97 12.57 6.33 5.28 5.80 -
EY -9.12 9.15 25.18 7.96 15.81 18.94 17.25 -
DY 0.00 0.00 0.00 0.00 2.50 4.67 4.95 -
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