[EKSONS] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 548.17%
YoY- 229.94%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 220,188 392,201 451,797 509,130 327,696 248,135 286,113 -16.06%
PBT -38,504 141,397 167,168 242,332 16,392 26,940 35,488 -
Tax -104 -35,027 -39,982 -56,370 -620 -4,281 -5,781 -93.18%
NP -38,608 106,370 127,185 185,962 15,772 22,659 29,706 -
-
NP to SH -25,848 67,280 69,637 112,808 17,404 18,936 24,889 -
-
Tax Rate - 24.77% 23.92% 23.26% 3.78% 15.89% 16.29% -
Total Cost 258,796 285,831 324,612 323,168 311,924 225,476 256,406 0.62%
-
Net Worth 481,386 487,796 472,859 472,906 420,322 417,180 417,011 10.07%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 481,386 487,796 472,859 472,906 420,322 417,180 417,011 10.07%
NOSH 163,181 163,142 164,187 164,203 164,188 164,244 164,177 -0.40%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -17.53% 27.12% 28.15% 36.53% 4.81% 9.13% 10.38% -
ROE -5.37% 13.79% 14.73% 23.85% 4.14% 4.54% 5.97% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 134.93 240.40 275.17 310.06 199.59 151.08 174.27 -15.72%
EPS -15.84 41.24 42.41 68.70 10.60 11.53 15.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.95 2.99 2.88 2.88 2.56 2.54 2.54 10.52%
Adjusted Per Share Value based on latest NOSH - 164,205
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 134.09 238.84 275.13 310.04 199.56 151.11 174.23 -16.05%
EPS -15.74 40.97 42.41 68.70 10.60 11.53 15.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9315 2.9705 2.8796 2.8798 2.5596 2.5405 2.5395 10.07%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.40 1.42 1.40 1.38 1.34 1.36 1.41 -
P/RPS 1.04 0.59 0.51 0.45 0.67 0.90 0.81 18.18%
P/EPS -8.84 3.44 3.30 2.01 12.64 11.80 9.30 -
EY -11.31 29.04 30.30 49.78 7.91 8.48 10.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.49 0.48 0.52 0.54 0.56 -11.05%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 28/05/15 28/05/15 25/11/14 20/08/14 29/05/14 27/02/14 -
Price 1.24 1.46 1.46 1.41 1.46 1.35 1.43 -
P/RPS 0.92 0.61 0.53 0.45 0.73 0.89 0.82 7.99%
P/EPS -7.83 3.54 3.44 2.05 13.77 11.71 9.43 -
EY -12.77 28.25 29.05 48.72 7.26 8.54 10.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.49 0.51 0.49 0.57 0.53 0.56 -17.49%

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