[EKSONS] QoQ Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 133.89%
YoY- -39.45%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 280,628 279,149 276,641 245,748 233,032 291,078 295,456 -3.38%
PBT 34,144 24,504 14,690 10,414 968 20,733 26,421 18.69%
Tax 732 4,757 6,194 7,318 4,440 4,981 3,873 -67.16%
NP 34,876 29,261 20,885 17,732 5,408 25,714 30,294 9.87%
-
NP to SH 36,988 28,116 24,017 21,452 9,172 26,026 30,540 13.66%
-
Tax Rate -2.14% -19.41% -42.16% -70.27% -458.68% -24.02% -14.66% -
Total Cost 245,752 249,888 255,756 228,016 227,624 265,364 265,161 -4.95%
-
Net Worth 353,127 343,108 333,330 328,514 319,382 318,563 315,251 7.87%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 8,208 4,378 - - 5,747 - -
Div Payout % - 29.19% 18.23% - - 22.08% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 353,127 343,108 333,330 328,514 319,382 318,563 315,251 7.87%
NOSH 164,245 164,166 164,202 164,257 163,785 164,208 164,193 0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 12.43% 10.48% 7.55% 7.22% 2.32% 8.83% 10.25% -
ROE 10.47% 8.19% 7.21% 6.53% 2.87% 8.17% 9.69% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 170.86 170.04 168.48 149.61 142.28 177.26 179.94 -3.40%
EPS 22.52 17.12 14.63 13.06 5.60 15.85 18.60 13.63%
DPS 0.00 5.00 2.67 0.00 0.00 3.50 0.00 -
NAPS 2.15 2.09 2.03 2.00 1.95 1.94 1.92 7.85%
Adjusted Per Share Value based on latest NOSH - 164,066
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 170.89 169.99 168.46 149.65 141.91 177.26 179.92 -3.38%
EPS 22.52 17.12 14.63 13.06 5.59 15.85 18.60 13.63%
DPS 0.00 5.00 2.67 0.00 0.00 3.50 0.00 -
NAPS 2.1504 2.0894 2.0299 2.0005 1.9449 1.9399 1.9198 7.87%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.87 1.00 0.83 0.82 0.70 0.54 0.64 -
P/RPS 0.51 0.59 0.49 0.55 0.49 0.30 0.36 26.21%
P/EPS 3.86 5.84 5.67 6.28 12.50 3.41 3.44 8.00%
EY 25.89 17.13 17.62 15.93 8.00 29.35 29.06 -7.43%
DY 0.00 5.00 3.21 0.00 0.00 6.48 0.00 -
P/NAPS 0.40 0.48 0.41 0.41 0.36 0.28 0.33 13.72%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 23/02/10 30/11/09 26/08/09 26/05/09 26/02/09 -
Price 1.00 0.85 0.86 0.76 0.87 0.68 0.56 -
P/RPS 0.59 0.50 0.51 0.51 0.61 0.38 0.31 53.75%
P/EPS 4.44 4.96 5.88 5.82 15.54 4.29 3.01 29.67%
EY 22.52 20.15 17.01 17.18 6.44 23.31 33.21 -22.86%
DY 0.00 5.88 3.10 0.00 0.00 5.15 0.00 -
P/NAPS 0.47 0.41 0.42 0.38 0.45 0.35 0.29 38.09%

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