[EKSONS] YoY Quarter Result on 31-Mar-2013 [#4]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -101.12%
YoY- -100.45%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 20,643 53,837 33,550 129,345 98,461 83,147 71,668 -18.71%
PBT -3,502 16,163 324 2,765 9,242 3,890 13,485 -
Tax -7,593 -3,660 55 -2,501 1,429 1,444 -30 151.29%
NP -11,095 12,503 379 264 10,671 5,334 13,455 -
-
NP to SH -8,261 13,124 1,000 -33 7,323 2,913 9,961 -
-
Tax Rate - 22.64% -16.98% 90.45% -15.46% -37.12% 0.22% -
Total Cost 31,738 41,334 33,171 129,081 87,790 77,813 58,213 -9.60%
-
Net Worth 480,799 326,358 330,000 330,140 389,136 358,776 342,973 5.78%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - 4,104 4,114 4,923 -
Div Payout % - - - - 56.05% 141.24% 49.42% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 480,799 326,358 330,000 330,140 389,136 358,776 342,973 5.78%
NOSH 162,982 163,179 165,000 165,070 164,192 164,576 164,102 -0.11%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -53.75% 23.22% 1.13% 0.20% 10.84% 6.42% 18.77% -
ROE -1.72% 4.02% 0.30% -0.01% 1.88% 0.81% 2.90% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 12.67 32.99 20.33 78.36 59.97 50.52 43.67 -18.62%
EPS -5.13 8.04 0.61 -0.02 4.46 1.77 6.07 -
DPS 0.00 0.00 0.00 0.00 2.50 2.50 3.00 -
NAPS 2.95 2.00 2.00 2.00 2.37 2.18 2.09 5.90%
Adjusted Per Share Value based on latest NOSH - 165,070
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 12.57 32.78 20.43 78.77 59.96 50.63 43.64 -18.71%
EPS -5.03 7.99 0.61 -0.02 4.46 1.77 6.07 -
DPS 0.00 0.00 0.00 0.00 2.50 2.51 3.00 -
NAPS 2.9279 1.9874 2.0096 2.0104 2.3697 2.1848 2.0886 5.78%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.11 1.42 1.36 0.925 1.08 1.51 1.00 -
P/RPS 8.76 4.30 6.69 1.18 1.80 2.99 2.29 25.03%
P/EPS -21.90 17.66 224.40 -4,626.97 24.22 85.31 16.47 -
EY -4.57 5.66 0.45 -0.02 4.13 1.17 6.07 -
DY 0.00 0.00 0.00 0.00 2.31 1.66 3.00 -
P/NAPS 0.38 0.71 0.68 0.46 0.46 0.69 0.48 -3.81%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 28/05/15 29/05/14 31/05/13 30/05/12 26/05/11 26/05/10 -
Price 1.13 1.46 1.35 1.06 1.08 1.30 0.85 -
P/RPS 8.92 4.43 6.64 1.35 1.80 2.57 1.95 28.81%
P/EPS -22.29 18.15 222.75 -5,302.26 24.22 73.45 14.00 -
EY -4.49 5.51 0.45 -0.02 4.13 1.36 7.14 -
DY 0.00 0.00 0.00 0.00 2.31 1.92 3.53 -
P/NAPS 0.38 0.73 0.68 0.53 0.46 0.60 0.41 -1.25%

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