[EKSONS] QoQ Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 87.61%
YoY- -102.84%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 71,592 133,693 150,733 153,834 220,188 392,201 451,797 -70.74%
PBT -27,328 -1,643 2,478 -8,100 -38,504 141,397 167,168 -
Tax -448 -8,383 -1,053 -1,322 -104 -35,027 -39,982 -95.00%
NP -27,776 -10,026 1,425 -9,422 -38,608 106,370 127,185 -
-
NP to SH -19,952 -4,217 5,392 -3,202 -25,848 67,280 69,637 -
-
Tax Rate - - 42.49% - - 24.77% 23.92% -
Total Cost 99,368 143,719 149,308 163,256 258,796 285,831 324,612 -54.61%
-
Net Worth 469,458 480,689 492,454 486,834 481,386 487,796 472,859 -0.48%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 469,458 480,689 492,454 486,834 481,386 487,796 472,859 -0.48%
NOSH 163,006 162,945 163,064 163,367 163,181 163,142 164,187 -0.48%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -38.80% -7.50% 0.95% -6.12% -17.53% 27.12% 28.15% -
ROE -4.25% -0.88% 1.09% -0.66% -5.37% 13.79% 14.73% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 43.92 82.05 92.44 94.16 134.93 240.40 275.17 -70.60%
EPS -12.24 -2.62 3.31 -1.96 -15.84 41.24 42.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.95 3.02 2.98 2.95 2.99 2.88 0.00%
Adjusted Per Share Value based on latest NOSH - 163,120
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 43.60 81.41 91.79 93.68 134.09 238.84 275.13 -70.74%
EPS -12.15 -2.57 3.28 -1.95 -15.74 40.97 42.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8588 2.9272 2.9989 2.9647 2.9315 2.9705 2.8796 -0.48%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.00 1.11 1.18 1.15 1.40 1.42 1.40 -
P/RPS 2.28 1.35 1.28 1.22 1.04 0.59 0.51 171.62%
P/EPS -8.17 -42.89 35.69 -58.67 -8.84 3.44 3.30 -
EY -12.24 -2.33 2.80 -1.70 -11.31 29.04 30.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.39 0.39 0.47 0.47 0.49 -20.11%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 31/05/16 29/02/16 26/11/15 24/08/15 28/05/15 28/05/15 -
Price 1.01 1.13 1.15 1.37 1.24 1.46 1.46 -
P/RPS 2.30 1.38 1.24 1.45 0.92 0.61 0.53 166.29%
P/EPS -8.25 -43.66 34.78 -69.90 -7.83 3.54 3.44 -
EY -12.12 -2.29 2.88 -1.43 -12.77 28.25 29.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.38 0.46 0.42 0.49 0.51 -22.21%

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