[EKSONS] QoQ Annualized Quarter Result on 30-Jun-2008 [#1]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 2.33%
YoY- -21.76%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 291,078 295,456 338,348 391,696 361,972 394,014 341,336 -10.06%
PBT 20,733 26,421 31,964 39,200 39,960 49,050 54,830 -47.67%
Tax 4,981 3,873 3,248 3,000 1,595 -4,512 -7,902 -
NP 25,714 30,294 35,212 42,200 41,555 44,538 46,928 -33.01%
-
NP to SH 26,026 30,540 35,430 42,420 41,455 44,388 46,700 -32.25%
-
Tax Rate -24.02% -14.66% -10.16% -7.65% -3.99% 9.20% 14.41% -
Total Cost 265,364 265,161 303,136 349,496 320,417 349,476 294,408 -6.68%
-
Net Worth 318,563 315,251 313,583 306,986 295,626 275,929 269,361 11.82%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 5,747 - - - 9,854 5,474 8,212 -21.15%
Div Payout % 22.08% - - - 23.77% 12.33% 17.59% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 318,563 315,251 313,583 306,986 295,626 275,929 269,361 11.82%
NOSH 164,208 164,193 164,179 164,164 164,236 164,243 164,244 -0.01%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 8.83% 10.25% 10.41% 10.77% 11.48% 11.30% 13.75% -
ROE 8.17% 9.69% 11.30% 13.82% 14.02% 16.09% 17.34% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 177.26 179.94 206.08 238.60 220.40 239.90 207.82 -10.05%
EPS 15.85 18.60 21.58 25.84 25.24 27.03 28.44 -32.25%
DPS 3.50 0.00 0.00 0.00 6.00 3.33 5.00 -21.14%
NAPS 1.94 1.92 1.91 1.87 1.80 1.68 1.64 11.83%
Adjusted Per Share Value based on latest NOSH - 164,164
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 177.26 179.92 206.04 238.53 220.43 239.94 207.86 -10.06%
EPS 15.85 18.60 21.58 25.83 25.24 27.03 28.44 -32.25%
DPS 3.50 0.00 0.00 0.00 6.00 3.33 5.00 -21.14%
NAPS 1.9399 1.9198 1.9096 1.8694 1.8003 1.6803 1.6403 11.82%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.54 0.64 0.93 1.00 1.05 1.26 1.32 -
P/RPS 0.30 0.36 0.45 0.42 0.48 0.53 0.64 -39.62%
P/EPS 3.41 3.44 4.31 3.87 4.16 4.66 4.64 -18.54%
EY 29.35 29.06 23.20 25.84 24.04 21.45 21.54 22.88%
DY 6.48 0.00 0.00 0.00 5.71 2.65 3.79 42.93%
P/NAPS 0.28 0.33 0.49 0.53 0.58 0.75 0.80 -50.30%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 26/02/09 25/11/08 26/08/08 29/05/08 22/02/08 21/11/07 -
Price 0.68 0.56 0.64 0.95 1.12 1.11 1.27 -
P/RPS 0.38 0.31 0.31 0.40 0.51 0.46 0.61 -27.03%
P/EPS 4.29 3.01 2.97 3.68 4.44 4.11 4.47 -2.70%
EY 23.31 33.21 33.72 27.20 22.54 24.35 22.39 2.71%
DY 5.15 0.00 0.00 0.00 5.36 3.00 3.94 19.52%
P/NAPS 0.35 0.29 0.34 0.51 0.62 0.66 0.77 -40.85%

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