[EKSONS] QoQ Cumulative Quarter Result on 31-Mar-2016 [#4]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -204.28%
YoY- -106.27%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 91,737 53,786 17,898 133,693 113,050 76,917 55,047 40.34%
PBT -7,938 -9,025 -6,832 -1,643 1,859 -4,050 -9,626 -12.01%
Tax -652 -237 -112 -8,383 -790 -661 -26 748.41%
NP -8,590 -9,262 -6,944 -10,026 1,069 -4,711 -9,652 -7.44%
-
NP to SH -6,199 -7,093 -4,988 -4,217 4,044 -1,601 -6,462 -2.71%
-
Tax Rate - - - - 42.50% - - -
Total Cost 100,327 63,048 24,842 143,719 111,981 81,628 64,699 33.79%
-
Net Worth 468,303 466,885 469,458 480,689 492,454 486,834 481,386 -1.81%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 468,303 466,885 469,458 480,689 492,454 486,834 481,386 -1.81%
NOSH 164,213 164,213 163,006 162,945 163,064 163,367 163,181 0.41%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -9.36% -17.22% -38.80% -7.50% 0.95% -6.12% -17.53% -
ROE -1.32% -1.52% -1.06% -0.88% 0.82% -0.33% -1.34% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 57.00 33.41 10.98 82.05 69.33 47.08 33.73 41.64%
EPS -3.85 -4.41 -3.06 -2.62 2.48 -0.98 -3.96 -1.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.91 2.90 2.88 2.95 3.02 2.98 2.95 -0.90%
Adjusted Per Share Value based on latest NOSH - 162,982
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 55.86 32.75 10.90 81.41 68.84 46.84 33.52 40.34%
EPS -3.77 -4.32 -3.04 -2.57 2.46 -0.97 -3.94 -2.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8518 2.8432 2.8588 2.9272 2.9989 2.9647 2.9315 -1.81%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.945 0.96 1.00 1.11 1.18 1.15 1.40 -
P/RPS 1.66 2.87 9.11 1.35 1.70 2.44 4.15 -45.56%
P/EPS -24.53 -21.79 -32.68 -42.89 47.58 -117.35 -35.35 -21.53%
EY -4.08 -4.59 -3.06 -2.33 2.10 -0.85 -2.83 27.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.35 0.38 0.39 0.39 0.47 -22.51%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 28/11/16 29/08/16 31/05/16 29/02/16 26/11/15 24/08/15 -
Price 0.985 0.905 1.01 1.13 1.15 1.37 1.24 -
P/RPS 1.73 2.71 9.20 1.38 1.66 2.91 3.68 -39.40%
P/EPS -25.57 -20.54 -33.01 -43.66 46.37 -139.80 -31.31 -12.57%
EY -3.91 -4.87 -3.03 -2.29 2.16 -0.72 -3.19 14.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.31 0.35 0.38 0.38 0.46 0.42 -13.08%

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