[EKSONS] QoQ Quarter Result on 31-Mar-2014 [#4]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- -36.39%
YoY- 3130.3%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 84,283 172,641 81,924 33,550 84,387 50,259 79,939 3.58%
PBT 4,210 117,068 4,098 324 880 7,950 17,786 -61.63%
Tax -1,802 -28,030 -155 55 71 -253 -4,154 -42.60%
NP 2,408 89,038 3,943 379 951 7,697 13,632 -68.41%
-
NP to SH -4,176 52,053 4,351 1,000 1,572 8,030 9,065 -
-
Tax Rate 42.80% 23.94% 3.78% -16.98% -8.07% 3.18% 23.36% -
Total Cost 81,875 83,603 77,981 33,171 83,436 42,562 66,307 15.05%
-
Net Worth 473,499 472,910 420,322 330,000 415,925 420,384 412,194 9.65%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 473,499 472,910 420,322 330,000 415,925 420,384 412,194 9.65%
NOSH 164,409 164,205 164,188 165,000 163,750 164,212 164,221 0.07%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.86% 51.57% 4.81% 1.13% 1.13% 15.31% 17.05% -
ROE -0.88% 11.01% 1.04% 0.30% 0.38% 1.91% 2.20% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 51.26 105.14 49.90 20.33 51.53 30.61 48.68 3.49%
EPS -2.54 31.70 2.65 0.61 0.96 4.89 5.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.88 2.56 2.00 2.54 2.56 2.51 9.57%
Adjusted Per Share Value based on latest NOSH - 165,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 51.33 105.13 49.89 20.43 51.39 30.61 48.68 3.58%
EPS -2.54 31.70 2.65 0.61 0.96 4.89 5.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8834 2.8799 2.5596 2.0096 2.5328 2.56 2.5101 9.65%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.40 1.38 1.34 1.36 1.41 1.02 0.96 -
P/RPS 2.73 1.31 2.69 6.69 2.74 3.33 1.97 24.22%
P/EPS -55.12 4.35 50.57 224.40 146.87 20.86 17.39 -
EY -1.81 22.97 1.98 0.45 0.68 4.79 5.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.48 0.52 0.68 0.56 0.40 0.38 18.41%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 28/05/15 25/11/14 20/08/14 29/05/14 27/02/14 27/11/13 23/08/13 -
Price 1.46 1.41 1.46 1.35 1.43 1.23 0.955 -
P/RPS 2.85 1.34 2.93 6.64 2.77 4.02 1.96 28.26%
P/EPS -57.48 4.45 55.09 222.75 148.96 25.15 17.30 -
EY -1.74 22.48 1.82 0.45 0.67 3.98 5.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.57 0.68 0.56 0.48 0.38 21.60%

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