[EKSONS] QoQ Annualized Quarter Result on 31-Mar-2019 [#4]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- -130.37%
YoY- 38.1%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 19,701 10,336 8,392 67,266 86,377 108,512 85,540 -62.32%
PBT 6,424 7,354 12,612 -6,934 -7,698 14,272 18,576 -50.63%
Tax -1,581 -1,860 -2,052 -6,798 -2,064 -2,258 -2,400 -24.23%
NP 4,842 5,494 10,560 -13,732 -9,762 12,014 16,176 -55.15%
-
NP to SH 6,514 7,572 12,420 -12,007 -5,212 13,032 17,024 -47.20%
-
Tax Rate 24.61% 25.29% 16.27% - - 15.82% 12.92% -
Total Cost 14,858 4,842 -2,168 80,998 96,139 96,498 69,364 -64.09%
-
Net Worth 425,835 425,509 425,509 420,710 432,020 443,341 441,340 -2.34%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 425,835 425,509 425,509 420,710 432,020 443,341 441,340 -2.34%
NOSH 164,213 164,213 164,213 164,213 164,213 164,213 164,213 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 24.58% 53.15% 125.83% -20.41% -11.30% 11.07% 18.91% -
ROE 1.53% 1.78% 2.92% -2.85% -1.21% 2.94% 3.86% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 12.40 6.46 5.25 42.05 54.38 67.80 53.49 -62.16%
EPS 4.11 4.74 7.76 -7.51 -3.28 8.14 10.64 -46.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.68 2.66 2.66 2.63 2.72 2.77 2.76 -1.93%
Adjusted Per Share Value based on latest NOSH - 164,213
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 12.00 6.29 5.11 40.96 52.60 66.08 52.09 -62.31%
EPS 3.97 4.61 7.56 -7.31 -3.17 7.94 10.37 -47.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5932 2.5912 2.5912 2.562 2.6309 2.6998 2.6876 -2.34%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.725 0.72 0.75 0.80 0.76 0.765 0.73 -
P/RPS 5.85 11.14 14.30 1.90 1.40 1.13 1.36 163.78%
P/EPS 17.68 15.21 9.66 -10.66 -23.16 9.40 6.86 87.65%
EY 5.66 6.57 10.35 -9.38 -4.32 10.64 14.58 -46.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.28 0.30 0.28 0.28 0.26 2.54%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 28/11/19 28/08/19 29/05/19 27/02/19 26/11/18 27/08/18 -
Price 0.67 0.70 0.77 0.785 0.82 0.79 0.875 -
P/RPS 5.40 10.83 14.68 1.87 1.51 1.17 1.64 120.84%
P/EPS 16.34 14.79 9.92 -10.46 -24.99 9.70 8.22 57.89%
EY 6.12 6.76 10.08 -9.56 -4.00 10.31 12.17 -36.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.29 0.30 0.30 0.29 0.32 -15.13%

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