[EKSONS] QoQ Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -6.79%
YoY- 60.71%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 475,836 326,290 324,190 326,352 280,628 279,149 276,641 43.70%
PBT 90,844 24,005 26,820 28,978 34,144 24,504 14,690 238.03%
Tax -11,224 5,516 5,429 8,910 732 4,757 6,194 -
NP 79,620 29,521 32,249 37,888 34,876 29,261 20,885 144.63%
-
NP to SH 72,496 24,443 28,706 34,476 36,988 28,116 24,017 109.28%
-
Tax Rate 12.36% -22.98% -20.24% -30.75% -2.14% -19.41% -42.16% -
Total Cost 396,216 296,769 291,941 288,464 245,752 249,888 255,756 33.99%
-
Net Worth 377,583 358,103 359,654 359,535 353,127 343,108 333,330 8.69%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 8,213 5,474 - - 8,208 4,378 -
Div Payout % - 33.60% 19.07% - - 29.19% 18.23% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 377,583 358,103 359,654 359,535 353,127 343,108 333,330 8.69%
NOSH 164,166 164,267 164,225 164,171 164,245 164,166 164,202 -0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 16.73% 9.05% 9.95% 11.61% 12.43% 10.48% 7.55% -
ROE 19.20% 6.83% 7.98% 9.59% 10.47% 8.19% 7.21% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 289.85 198.63 197.41 198.79 170.86 170.04 168.48 43.71%
EPS 44.16 14.88 17.48 21.00 22.52 17.12 14.63 109.28%
DPS 0.00 5.00 3.33 0.00 0.00 5.00 2.67 -
NAPS 2.30 2.18 2.19 2.19 2.15 2.09 2.03 8.70%
Adjusted Per Share Value based on latest NOSH - 164,086
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 289.77 198.70 197.42 198.74 170.89 169.99 168.46 43.70%
EPS 44.15 14.88 17.48 20.99 22.52 17.12 14.63 109.25%
DPS 0.00 5.00 3.33 0.00 0.00 5.00 2.67 -
NAPS 2.2994 2.1807 2.1902 2.1894 2.1504 2.0894 2.0299 8.69%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.23 1.51 1.04 1.00 0.87 1.00 0.83 -
P/RPS 0.42 0.76 0.53 0.50 0.51 0.59 0.49 -9.79%
P/EPS 2.79 10.15 5.95 4.76 3.86 5.84 5.67 -37.75%
EY 35.90 9.85 16.81 21.00 25.89 17.13 17.62 60.92%
DY 0.00 3.31 3.21 0.00 0.00 5.00 3.21 -
P/NAPS 0.53 0.69 0.47 0.46 0.40 0.48 0.41 18.72%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 26/05/11 25/02/11 25/11/10 26/08/10 26/05/10 23/02/10 -
Price 1.06 1.30 1.11 1.03 1.00 0.85 0.86 -
P/RPS 0.37 0.65 0.56 0.52 0.59 0.50 0.51 -19.30%
P/EPS 2.40 8.74 6.35 4.90 4.44 4.96 5.88 -45.06%
EY 41.66 11.45 15.75 20.39 22.52 20.15 17.01 81.99%
DY 0.00 3.85 3.00 0.00 0.00 5.88 3.10 -
P/NAPS 0.46 0.60 0.51 0.47 0.47 0.41 0.42 6.27%

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