[EKSONS] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -20.41%
YoY- -40.44%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 260,396 319,756 338,702 279,142 295,712 444,000 374,656 -21.51%
PBT 51,472 71,144 24,282 28,689 38,568 47,948 45,307 8.86%
Tax -8,814 -16,616 -809 2,256 -102 -1,636 285 -
NP 42,658 54,528 23,473 30,945 38,466 46,312 45,592 -4.33%
-
NP to SH 34,190 36,260 18,051 24,112 30,294 39,780 37,685 -6.27%
-
Tax Rate 17.12% 23.36% 3.33% -7.86% 0.26% 3.41% -0.63% -
Total Cost 217,738 265,228 315,229 248,197 257,246 397,688 329,064 -24.04%
-
Net Worth 420,395 412,194 402,192 402,414 404,139 398,784 389,165 5.27%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 5,475 - - 8,210 -
Div Payout % - - - 22.71% - - 21.79% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 420,395 412,194 402,192 402,414 404,139 398,784 389,165 5.27%
NOSH 164,217 164,221 164,160 164,250 164,284 164,108 164,204 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 16.38% 17.05% 6.93% 11.09% 13.01% 10.43% 12.17% -
ROE 8.13% 8.80% 4.49% 5.99% 7.50% 9.98% 9.68% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 158.57 194.71 206.32 169.95 180.00 270.55 228.16 -21.52%
EPS 20.82 22.08 10.99 14.68 18.44 24.24 22.95 -6.28%
DPS 0.00 0.00 0.00 3.33 0.00 0.00 5.00 -
NAPS 2.56 2.51 2.45 2.45 2.46 2.43 2.37 5.27%
Adjusted Per Share Value based on latest NOSH - 164,078
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 158.57 194.72 206.26 169.99 180.08 270.38 228.15 -21.51%
EPS 20.82 22.08 10.99 14.68 18.45 24.22 22.95 -6.28%
DPS 0.00 0.00 0.00 3.33 0.00 0.00 5.00 -
NAPS 2.5601 2.5101 2.4492 2.4506 2.4611 2.4285 2.3699 5.27%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.02 0.96 0.925 1.03 1.10 1.05 1.08 -
P/RPS 0.64 0.49 0.45 0.61 0.61 0.39 0.47 22.83%
P/EPS 4.90 4.35 8.41 7.02 5.97 4.33 4.71 2.66%
EY 20.41 23.00 11.89 14.25 16.76 23.09 21.25 -2.65%
DY 0.00 0.00 0.00 3.24 0.00 0.00 4.63 -
P/NAPS 0.40 0.38 0.38 0.42 0.45 0.43 0.46 -8.88%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 23/08/13 31/05/13 27/02/13 27/11/12 30/08/12 30/05/12 -
Price 1.23 0.955 1.06 1.00 1.05 1.12 1.08 -
P/RPS 0.78 0.49 0.51 0.59 0.58 0.41 0.47 40.12%
P/EPS 5.91 4.33 9.64 6.81 5.69 4.62 4.71 16.31%
EY 16.93 23.12 10.37 14.68 17.56 21.64 21.25 -14.04%
DY 0.00 0.00 0.00 3.33 0.00 0.00 4.63 -
P/NAPS 0.48 0.38 0.43 0.41 0.43 0.46 0.46 2.87%

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