[EKSONS] QoQ Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 18.99%
YoY- -30.63%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 344,102 357,556 283,247 271,397 234,954 204,408 312,760 6.56%
PBT 40,250 32,008 32,589 33,830 29,954 32,808 47,050 -9.87%
Tax -3,080 -768 81 -1,284 -2,630 -2,756 -1,622 53.28%
NP 37,170 31,240 32,670 32,546 27,324 30,052 45,428 -12.50%
-
NP to SH 37,020 31,120 32,554 32,449 27,270 30,052 45,428 -12.74%
-
Tax Rate 7.65% 2.40% -0.25% 3.80% 8.78% 8.40% 3.45% -
Total Cost 306,932 326,316 250,577 238,850 207,630 174,356 267,332 9.63%
-
Net Worth 246,362 236,354 228,215 220,051 203,703 196,847 195,437 16.67%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 246,362 236,354 228,215 220,051 203,703 196,847 195,437 16.67%
NOSH 164,241 164,135 164,183 164,217 164,277 164,039 164,233 0.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 10.80% 8.74% 11.53% 11.99% 11.63% 14.70% 14.52% -
ROE 15.03% 13.17% 14.26% 14.75% 13.39% 15.27% 23.24% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 209.51 217.84 172.52 165.27 143.02 124.61 190.44 6.56%
EPS 22.54 18.96 19.82 19.76 16.60 18.32 27.66 -12.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.44 1.39 1.34 1.24 1.20 1.19 16.67%
Adjusted Per Share Value based on latest NOSH - 164,141
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 209.55 217.74 172.49 165.27 143.08 124.48 190.46 6.56%
EPS 22.54 18.95 19.82 19.76 16.61 18.30 27.66 -12.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5003 1.4393 1.3898 1.34 1.2405 1.1987 1.1901 16.68%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.01 1.14 0.95 0.88 0.99 1.09 1.17 -
P/RPS 0.48 0.52 0.55 0.53 0.69 0.87 0.61 -14.75%
P/EPS 4.48 6.01 4.79 4.45 5.96 5.95 4.23 3.89%
EY 22.32 16.63 20.87 22.45 16.77 16.81 23.64 -3.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.79 0.68 0.66 0.80 0.91 0.98 -22.37%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 28/08/06 22/05/06 23/02/06 23/02/06 23/08/05 30/05/05 -
Price 1.39 1.00 0.91 0.83 0.83 1.05 1.05 -
P/RPS 0.66 0.46 0.53 0.50 0.58 0.84 0.55 12.91%
P/EPS 6.17 5.27 4.59 4.20 5.00 5.73 3.80 38.10%
EY 16.22 18.96 21.79 23.81 20.00 17.45 26.34 -27.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.69 0.65 0.62 0.67 0.87 0.88 3.74%

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