[EKSONS] YoY Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 5.56%
YoY- -45.13%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 220,188 327,696 319,756 444,000 475,836 280,628 233,032 -0.94%
PBT -38,504 16,392 71,144 47,948 90,844 34,144 968 -
Tax -104 -620 -16,616 -1,636 -11,224 732 4,440 -
NP -38,608 15,772 54,528 46,312 79,620 34,876 5,408 -
-
NP to SH -25,848 17,404 36,260 39,780 72,496 36,988 9,172 -
-
Tax Rate - 3.78% 23.36% 3.41% 12.36% -2.14% -458.68% -
Total Cost 258,796 311,924 265,228 397,688 396,216 245,752 227,624 2.16%
-
Net Worth 481,386 420,322 412,194 398,784 377,583 353,127 319,382 7.07%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 481,386 420,322 412,194 398,784 377,583 353,127 319,382 7.07%
NOSH 163,181 164,188 164,221 164,108 164,166 164,245 163,785 -0.06%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -17.53% 4.81% 17.05% 10.43% 16.73% 12.43% 2.32% -
ROE -5.37% 4.14% 8.80% 9.98% 19.20% 10.47% 2.87% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 134.93 199.59 194.71 270.55 289.85 170.86 142.28 -0.87%
EPS -15.84 10.60 22.08 24.24 44.16 22.52 5.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.95 2.56 2.51 2.43 2.30 2.15 1.95 7.13%
Adjusted Per Share Value based on latest NOSH - 164,108
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 134.09 199.56 194.72 270.38 289.77 170.89 141.91 -0.93%
EPS -15.74 10.60 22.08 24.22 44.15 22.52 5.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9315 2.5596 2.5101 2.4285 2.2994 2.1504 1.9449 7.07%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.40 1.34 0.96 1.05 1.23 0.87 0.70 -
P/RPS 1.04 0.67 0.49 0.39 0.42 0.51 0.49 13.35%
P/EPS -8.84 12.64 4.35 4.33 2.79 3.86 12.50 -
EY -11.31 7.91 23.00 23.09 35.90 25.89 8.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.52 0.38 0.43 0.53 0.40 0.36 4.54%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 20/08/14 23/08/13 30/08/12 22/08/11 26/08/10 26/08/09 -
Price 1.24 1.46 0.955 1.12 1.06 1.00 0.87 -
P/RPS 0.92 0.73 0.49 0.41 0.37 0.59 0.61 7.08%
P/EPS -7.83 13.77 4.33 4.62 2.40 4.44 15.54 -
EY -12.77 7.26 23.12 21.64 41.66 22.52 6.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.57 0.38 0.46 0.46 0.47 0.45 -1.14%

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