[EKSONS] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -6.83%
YoY- 251.46%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 234,954 204,408 312,760 302,282 310,038 269,088 261,729 -6.93%
PBT 29,954 32,808 47,050 49,438 52,502 49,036 19,339 33.83%
Tax -2,630 -2,756 -1,622 -2,661 -2,294 -2,588 -1,697 33.88%
NP 27,324 30,052 45,428 46,777 50,208 46,448 17,642 33.82%
-
NP to SH 27,270 30,052 45,428 46,777 50,208 46,448 17,642 33.65%
-
Tax Rate 8.78% 8.40% 3.45% 5.38% 4.37% 5.28% 8.78% -
Total Cost 207,630 174,356 267,332 255,505 259,830 222,640 244,087 -10.21%
-
Net Worth 203,703 196,847 195,437 179,028 169,111 156,031 144,545 25.67%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 203,703 196,847 195,437 179,028 169,111 156,031 144,545 25.67%
NOSH 164,277 164,039 164,233 164,246 164,185 164,243 164,256 0.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 11.63% 14.70% 14.52% 15.47% 16.19% 17.26% 6.74% -
ROE 13.39% 15.27% 23.24% 26.13% 29.69% 29.77% 12.21% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 143.02 124.61 190.44 184.04 188.83 163.84 159.34 -6.94%
EPS 16.60 18.32 27.66 28.48 30.58 28.28 10.74 33.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.20 1.19 1.09 1.03 0.95 0.88 25.66%
Adjusted Per Share Value based on latest NOSH - 164,111
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 143.08 124.48 190.46 184.08 188.80 163.87 159.38 -6.93%
EPS 16.61 18.30 27.66 28.49 30.57 28.29 10.74 33.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2405 1.1987 1.1901 1.0902 1.0298 0.9502 0.8802 25.67%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.99 1.09 1.17 1.47 1.10 1.06 1.17 -
P/RPS 0.69 0.87 0.61 0.80 0.58 0.65 0.73 -3.68%
P/EPS 5.96 5.95 4.23 5.16 3.60 3.75 10.89 -33.06%
EY 16.77 16.81 23.64 19.37 27.80 26.68 9.18 49.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.91 0.98 1.35 1.07 1.12 1.33 -28.72%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/02/06 23/08/05 30/05/05 24/02/05 29/11/04 24/08/04 27/05/04 -
Price 0.83 1.05 1.05 1.30 1.45 0.97 1.05 -
P/RPS 0.58 0.84 0.55 0.71 0.77 0.59 0.66 -8.24%
P/EPS 5.00 5.73 3.80 4.56 4.74 3.43 9.78 -36.03%
EY 20.00 17.45 26.34 21.91 21.09 29.15 10.23 56.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.87 0.88 1.19 1.41 1.02 1.19 -31.79%

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