[EKSONS] QoQ Quarter Result on 31-Dec-2015 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 16.13%
YoY- 235.18%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 35,888 17,898 20,643 36,133 21,870 55,047 53,837 -23.63%
PBT -2,193 -6,832 -3,502 5,909 5,576 -9,626 16,163 -
Tax -125 -112 -7,593 -129 -635 -26 -3,660 -89.40%
NP -2,318 -6,944 -11,095 5,780 4,941 -9,652 12,503 -
-
NP to SH -2,105 -4,988 -8,261 5,645 4,861 -6,462 13,124 -
-
Tax Rate - - - 2.18% 11.39% - 22.64% -
Total Cost 38,206 24,842 31,738 30,353 16,929 64,699 41,334 -5.09%
-
Net Worth 466,885 469,458 480,799 492,713 486,099 481,386 326,358 26.88%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 466,885 469,458 480,799 492,713 486,099 481,386 326,358 26.88%
NOSH 164,213 163,006 162,982 163,150 163,120 163,181 163,179 0.42%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -6.46% -38.80% -53.75% 16.00% 22.59% -17.53% 23.22% -
ROE -0.45% -1.06% -1.72% 1.15% 1.00% -1.34% 4.02% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 22.29 10.98 12.67 22.15 13.41 33.73 32.99 -22.94%
EPS -1.31 -3.06 -5.13 3.46 2.98 -3.96 8.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.90 2.88 2.95 3.02 2.98 2.95 2.00 28.02%
Adjusted Per Share Value based on latest NOSH - 163,150
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 21.85 10.90 12.57 22.00 13.32 33.52 32.78 -23.63%
EPS -1.28 -3.04 -5.03 3.44 2.96 -3.94 7.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8432 2.8588 2.9279 3.0005 2.9602 2.9315 1.9874 26.88%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.96 1.00 1.11 1.18 1.15 1.40 1.42 -
P/RPS 4.31 9.11 8.76 5.33 8.58 4.15 4.30 0.15%
P/EPS -73.42 -32.68 -21.90 34.10 38.59 -35.35 17.66 -
EY -1.36 -3.06 -4.57 2.93 2.59 -2.83 5.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.38 0.39 0.39 0.47 0.71 -39.91%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 29/08/16 31/05/16 29/02/16 26/11/15 24/08/15 28/05/15 -
Price 0.905 1.01 1.13 1.15 1.37 1.24 1.46 -
P/RPS 4.06 9.20 8.92 5.19 10.22 3.68 4.43 -5.63%
P/EPS -69.22 -33.01 -22.29 33.24 45.97 -31.31 18.15 -
EY -1.44 -3.03 -4.49 3.01 2.18 -3.19 5.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.38 0.38 0.46 0.42 0.73 -43.41%

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