[EKSONS] QoQ Quarter Result on 30-Sep-2013 [#2]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -11.42%
YoY- 54.36%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 81,924 33,550 84,387 50,259 79,939 129,345 61,501 21.12%
PBT 4,098 324 880 7,950 17,786 2,765 2,233 50.06%
Tax -155 55 71 -253 -4,154 -2,501 1,743 -
NP 3,943 379 951 7,697 13,632 264 3,976 -0.55%
-
NP to SH 4,351 1,000 1,572 8,030 9,065 -33 2,937 30.04%
-
Tax Rate 3.78% -16.98% -8.07% 3.18% 23.36% 90.45% -78.06% -
Total Cost 77,981 33,171 83,436 42,562 66,307 129,081 57,525 22.55%
-
Net Worth 420,322 330,000 415,925 420,384 412,194 330,140 401,991 3.02%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 420,322 330,000 415,925 420,384 412,194 330,140 401,991 3.02%
NOSH 164,188 165,000 163,750 164,212 164,221 165,070 164,078 0.04%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.81% 1.13% 1.13% 15.31% 17.05% 0.20% 6.46% -
ROE 1.04% 0.30% 0.38% 1.91% 2.20% -0.01% 0.73% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 49.90 20.33 51.53 30.61 48.68 78.36 37.48 21.08%
EPS 2.65 0.61 0.96 4.89 5.52 -0.02 1.79 29.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.56 2.00 2.54 2.56 2.51 2.00 2.45 2.97%
Adjusted Per Share Value based on latest NOSH - 164,212
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 49.89 20.43 51.39 30.61 48.68 78.77 37.45 21.13%
EPS 2.65 0.61 0.96 4.89 5.52 -0.02 1.79 29.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5596 2.0096 2.5328 2.56 2.5101 2.0104 2.448 3.02%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.34 1.36 1.41 1.02 0.96 0.925 1.03 -
P/RPS 2.69 6.69 2.74 3.33 1.97 1.18 2.75 -1.46%
P/EPS 50.57 224.40 146.87 20.86 17.39 -4,626.97 57.54 -8.26%
EY 1.98 0.45 0.68 4.79 5.75 -0.02 1.74 9.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.68 0.56 0.40 0.38 0.46 0.42 15.34%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 29/05/14 27/02/14 27/11/13 23/08/13 31/05/13 27/02/13 -
Price 1.46 1.35 1.43 1.23 0.955 1.06 1.00 -
P/RPS 2.93 6.64 2.77 4.02 1.96 1.35 2.67 6.40%
P/EPS 55.09 222.75 148.96 25.15 17.30 -5,302.26 55.87 -0.93%
EY 1.82 0.45 0.67 3.98 5.78 -0.02 1.79 1.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.68 0.56 0.48 0.38 0.53 0.41 24.63%

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