[EKSONS] QoQ TTM Result on 30-Sep-2015 [#2]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -76.43%
YoY- -75.33%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 96,544 133,693 166,887 215,037 365,808 392,685 372,398 -59.37%
PBT 1,151 -1,643 18,022 16,323 127,815 141,539 125,700 -95.63%
Tax -8,469 -8,383 -4,450 -6,123 -33,518 -33,647 -29,932 -56.93%
NP -7,318 -10,026 13,572 10,200 94,297 107,892 95,768 -
-
NP to SH -2,743 -4,217 17,168 14,552 61,744 72,557 60,433 -
-
Tax Rate 735.79% - 24.69% 37.51% 26.22% 23.77% 23.81% -
Total Cost 103,862 143,719 153,315 204,837 271,511 284,793 276,630 -47.98%
-
Net Worth 469,458 480,799 492,713 486,099 481,386 326,358 473,499 -0.57%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 469,458 480,799 492,713 486,099 481,386 326,358 473,499 -0.57%
NOSH 163,006 162,982 163,150 163,120 163,181 163,179 164,409 -0.57%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -7.58% -7.50% 8.13% 4.74% 25.78% 27.48% 25.72% -
ROE -0.58% -0.88% 3.48% 2.99% 12.83% 22.23% 12.76% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 59.23 82.03 102.29 131.83 224.17 240.65 226.51 -59.14%
EPS -1.68 -2.59 10.52 8.92 37.84 44.46 36.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.95 3.02 2.98 2.95 2.00 2.88 0.00%
Adjusted Per Share Value based on latest NOSH - 163,120
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 58.79 81.41 101.63 130.95 222.76 239.13 226.78 -59.37%
EPS -1.67 -2.57 10.45 8.86 37.60 44.18 36.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8588 2.9279 3.0005 2.9602 2.9315 1.9874 2.8834 -0.57%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.00 1.11 1.18 1.15 1.40 1.42 1.40 -
P/RPS 1.69 1.35 1.15 0.87 0.62 0.59 0.62 95.25%
P/EPS -59.43 -42.90 11.21 12.89 3.70 3.19 3.81 -
EY -1.68 -2.33 8.92 7.76 27.03 31.31 26.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.39 0.39 0.47 0.71 0.49 -20.11%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 31/05/16 29/02/16 26/11/15 24/08/15 28/05/15 28/05/15 -
Price 1.01 1.13 1.15 1.37 1.24 1.46 1.46 -
P/RPS 1.71 1.38 1.12 1.04 0.55 0.61 0.64 92.66%
P/EPS -60.02 -43.67 10.93 15.36 3.28 3.28 3.97 -
EY -1.67 -2.29 9.15 6.51 30.51 30.46 25.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.38 0.46 0.42 0.73 0.51 -22.21%

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