[EKSONS] QoQ Annualized Quarter Result on 30-Sep-2002 [#2]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 122.89%
YoY- 155.08%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 227,276 256,369 254,750 261,034 278,196 245,213 250,288 -6.24%
PBT 12,536 7,119 6,044 6,400 2,892 -10,672 -10,314 -
Tax -2,708 -20 -73 -70 -52 10,672 10,314 -
NP 9,828 7,099 5,970 6,330 2,840 0 0 -
-
NP to SH 9,828 7,099 5,970 6,330 2,840 -10,445 -10,085 -
-
Tax Rate 21.60% 0.28% 1.21% 1.09% 1.80% - - -
Total Cost 217,448 249,270 248,780 254,704 275,356 245,213 250,288 -8.97%
-
Net Worth 131,040 126,358 137,784 136,111 135,395 133,025 136,184 -2.54%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 131,040 126,358 137,784 136,111 135,395 133,025 136,184 -2.54%
NOSH 163,800 164,102 164,029 163,989 165,116 164,229 164,078 -0.11%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 4.32% 2.77% 2.34% 2.42% 1.02% 0.00% 0.00% -
ROE 7.50% 5.62% 4.33% 4.65% 2.10% -7.85% -7.41% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 138.75 156.22 155.31 159.18 168.48 149.31 152.54 -6.13%
EPS 6.00 4.32 3.64 3.86 1.72 -6.36 -6.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.77 0.84 0.83 0.82 0.81 0.83 -2.43%
Adjusted Per Share Value based on latest NOSH - 163,666
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 138.40 156.12 155.13 158.96 169.41 149.33 152.42 -6.24%
EPS 5.98 4.32 3.64 3.85 1.73 -6.36 -6.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.798 0.7695 0.8391 0.8289 0.8245 0.8101 0.8293 -2.53%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.74 0.76 0.93 0.99 1.08 1.05 1.06 -
P/RPS 0.53 0.49 0.60 0.62 0.64 0.70 0.69 -16.16%
P/EPS 12.33 17.57 25.55 25.65 62.79 -16.51 -17.25 -
EY 8.11 5.69 3.91 3.90 1.59 -6.06 -5.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.99 1.11 1.19 1.32 1.30 1.28 -19.22%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 29/05/03 27/02/03 27/11/02 29/08/02 30/05/02 26/02/02 -
Price 1.16 0.75 0.80 0.99 1.03 1.11 1.03 -
P/RPS 0.84 0.48 0.52 0.62 0.61 0.74 0.68 15.17%
P/EPS 19.33 17.34 21.98 25.65 59.88 -17.45 -16.76 -
EY 5.17 5.77 4.55 3.90 1.67 -5.73 -5.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.97 0.95 1.19 1.26 1.37 1.24 11.02%

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