[EKSONS] QoQ Quarter Result on 31-Dec-2013 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -80.42%
YoY- -46.48%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 172,641 81,924 33,550 84,387 50,259 79,939 129,345 21.20%
PBT 117,068 4,098 324 880 7,950 17,786 2,765 1112.00%
Tax -28,030 -155 55 71 -253 -4,154 -2,501 400.07%
NP 89,038 3,943 379 951 7,697 13,632 264 4728.10%
-
NP to SH 52,053 4,351 1,000 1,572 8,030 9,065 -33 -
-
Tax Rate 23.94% 3.78% -16.98% -8.07% 3.18% 23.36% 90.45% -
Total Cost 83,603 77,981 33,171 83,436 42,562 66,307 129,081 -25.12%
-
Net Worth 472,910 420,322 330,000 415,925 420,384 412,194 330,140 27.04%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 472,910 420,322 330,000 415,925 420,384 412,194 330,140 27.04%
NOSH 164,205 164,188 165,000 163,750 164,212 164,221 165,070 -0.34%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 51.57% 4.81% 1.13% 1.13% 15.31% 17.05% 0.20% -
ROE 11.01% 1.04% 0.30% 0.38% 1.91% 2.20% -0.01% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 105.14 49.90 20.33 51.53 30.61 48.68 78.36 21.62%
EPS 31.70 2.65 0.61 0.96 4.89 5.52 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.56 2.00 2.54 2.56 2.51 2.00 27.49%
Adjusted Per Share Value based on latest NOSH - 163,750
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 105.13 49.89 20.43 51.39 30.61 48.68 78.77 21.19%
EPS 31.70 2.65 0.61 0.96 4.89 5.52 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8799 2.5596 2.0096 2.5328 2.56 2.5101 2.0104 27.04%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.38 1.34 1.36 1.41 1.02 0.96 0.925 -
P/RPS 1.31 2.69 6.69 2.74 3.33 1.97 1.18 7.20%
P/EPS 4.35 50.57 224.40 146.87 20.86 17.39 -4,626.97 -
EY 22.97 1.98 0.45 0.68 4.79 5.75 -0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.68 0.56 0.40 0.38 0.46 2.87%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 20/08/14 29/05/14 27/02/14 27/11/13 23/08/13 31/05/13 -
Price 1.41 1.46 1.35 1.43 1.23 0.955 1.06 -
P/RPS 1.34 2.93 6.64 2.77 4.02 1.96 1.35 -0.49%
P/EPS 4.45 55.09 222.75 148.96 25.15 17.30 -5,302.26 -
EY 22.48 1.82 0.45 0.67 3.98 5.78 -0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.57 0.68 0.56 0.48 0.38 0.53 -5.09%

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