[EKSONS] QoQ Quarter Result on 31-Dec-2014 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -108.02%
YoY- -365.65%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 21,870 55,047 53,837 84,283 172,641 81,924 33,550 -24.80%
PBT 5,576 -9,626 16,163 4,210 117,068 4,098 324 565.42%
Tax -635 -26 -3,660 -1,802 -28,030 -155 55 -
NP 4,941 -9,652 12,503 2,408 89,038 3,943 379 453.05%
-
NP to SH 4,861 -6,462 13,124 -4,176 52,053 4,351 1,000 186.68%
-
Tax Rate 11.39% - 22.64% 42.80% 23.94% 3.78% -16.98% -
Total Cost 16,929 64,699 41,334 81,875 83,603 77,981 33,171 -36.11%
-
Net Worth 486,099 481,386 326,358 473,499 472,910 420,322 330,000 29.43%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 486,099 481,386 326,358 473,499 472,910 420,322 330,000 29.43%
NOSH 163,120 163,181 163,179 164,409 164,205 164,188 165,000 -0.76%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 22.59% -17.53% 23.22% 2.86% 51.57% 4.81% 1.13% -
ROE 1.00% -1.34% 4.02% -0.88% 11.01% 1.04% 0.30% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 13.41 33.73 32.99 51.26 105.14 49.90 20.33 -24.20%
EPS 2.98 -3.96 8.04 -2.54 31.70 2.65 0.61 187.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.98 2.95 2.00 2.88 2.88 2.56 2.00 30.42%
Adjusted Per Share Value based on latest NOSH - 164,409
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 13.32 33.52 32.78 51.33 105.13 49.89 20.43 -24.79%
EPS 2.96 -3.94 7.99 -2.54 31.70 2.65 0.61 186.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9602 2.9315 1.9874 2.8834 2.8799 2.5596 2.0096 29.43%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.15 1.40 1.42 1.40 1.38 1.34 1.36 -
P/RPS 8.58 4.15 4.30 2.73 1.31 2.69 6.69 18.02%
P/EPS 38.59 -35.35 17.66 -55.12 4.35 50.57 224.40 -69.04%
EY 2.59 -2.83 5.66 -1.81 22.97 1.98 0.45 220.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.47 0.71 0.49 0.48 0.52 0.68 -30.94%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 24/08/15 28/05/15 28/05/15 25/11/14 20/08/14 29/05/14 -
Price 1.37 1.24 1.46 1.46 1.41 1.46 1.35 -
P/RPS 10.22 3.68 4.43 2.85 1.34 2.93 6.64 33.27%
P/EPS 45.97 -31.31 18.15 -57.48 4.45 55.09 222.75 -65.04%
EY 2.18 -3.19 5.51 -1.74 22.48 1.82 0.45 186.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.73 0.51 0.49 0.57 0.68 -22.92%

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