[EKSONS] QoQ Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 28.46%
YoY- 46.55%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 341,336 456,268 329,270 312,149 344,102 357,556 283,247 13.23%
PBT 54,830 60,812 54,715 52,037 40,250 32,008 32,589 41.41%
Tax -7,902 -6,388 -5,111 -4,278 -3,080 -768 81 -
NP 46,928 54,424 49,604 47,758 37,170 31,240 32,670 27.27%
-
NP to SH 46,700 54,220 49,400 47,554 37,020 31,120 32,554 27.16%
-
Tax Rate 14.41% 10.50% 9.34% 8.22% 7.65% 2.40% -0.25% -
Total Cost 294,408 401,844 279,666 264,390 306,932 326,316 250,577 11.33%
-
Net Worth 269,361 259,495 279,183 264,375 246,362 236,354 228,215 11.67%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 8,212 - - - - - - -
Div Payout % 17.59% - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 269,361 259,495 279,183 264,375 246,362 236,354 228,215 11.67%
NOSH 164,244 164,237 164,225 164,208 164,241 164,135 164,183 0.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 13.75% 11.93% 15.06% 15.30% 10.80% 8.74% 11.53% -
ROE 17.34% 20.89% 17.69% 17.99% 15.03% 13.17% 14.26% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 207.82 277.81 200.50 190.09 209.51 217.84 172.52 13.20%
EPS 28.44 33.00 30.08 28.96 22.54 18.96 19.82 27.19%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.58 1.70 1.61 1.50 1.44 1.39 11.64%
Adjusted Per Share Value based on latest NOSH - 164,172
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 207.86 277.85 200.51 190.09 209.55 217.74 172.49 13.22%
EPS 28.44 33.02 30.08 28.96 22.54 18.95 19.82 27.19%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6403 1.5802 1.7001 1.61 1.5003 1.4393 1.3898 11.67%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.32 1.49 1.76 1.36 1.01 1.14 0.95 -
P/RPS 0.64 0.54 0.88 0.72 0.48 0.52 0.55 10.62%
P/EPS 4.64 4.51 5.85 4.70 4.48 6.01 4.79 -2.09%
EY 21.54 22.16 17.09 21.29 22.32 16.63 20.87 2.12%
DY 3.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.94 1.04 0.84 0.67 0.79 0.68 11.43%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 28/08/07 31/05/07 13/02/07 22/11/06 28/08/06 22/05/06 -
Price 1.27 1.27 1.72 1.90 1.39 1.00 0.91 -
P/RPS 0.61 0.46 0.86 1.00 0.66 0.46 0.53 9.81%
P/EPS 4.47 3.85 5.72 6.56 6.17 5.27 4.59 -1.74%
EY 22.39 25.99 17.49 15.24 16.22 18.96 21.79 1.82%
DY 3.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.80 1.01 1.18 0.93 0.69 0.65 11.94%

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