[EKSONS] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -4.95%
YoY- -6.66%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 338,348 391,696 361,972 394,014 341,336 456,268 329,270 1.82%
PBT 31,964 39,200 39,960 49,050 54,830 60,812 54,715 -30.04%
Tax 3,248 3,000 1,595 -4,512 -7,902 -6,388 -5,111 -
NP 35,212 42,200 41,555 44,538 46,928 54,424 49,604 -20.37%
-
NP to SH 35,430 42,420 41,455 44,388 46,700 54,220 49,400 -19.82%
-
Tax Rate -10.16% -7.65% -3.99% 9.20% 14.41% 10.50% 9.34% -
Total Cost 303,136 349,496 320,417 349,476 294,408 401,844 279,666 5.50%
-
Net Worth 313,583 306,986 295,626 275,929 269,361 259,495 279,183 8.03%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 9,854 5,474 8,212 - - -
Div Payout % - - 23.77% 12.33% 17.59% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 313,583 306,986 295,626 275,929 269,361 259,495 279,183 8.03%
NOSH 164,179 164,164 164,236 164,243 164,244 164,237 164,225 -0.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 10.41% 10.77% 11.48% 11.30% 13.75% 11.93% 15.06% -
ROE 11.30% 13.82% 14.02% 16.09% 17.34% 20.89% 17.69% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 206.08 238.60 220.40 239.90 207.82 277.81 200.50 1.84%
EPS 21.58 25.84 25.24 27.03 28.44 33.00 30.08 -19.81%
DPS 0.00 0.00 6.00 3.33 5.00 0.00 0.00 -
NAPS 1.91 1.87 1.80 1.68 1.64 1.58 1.70 8.05%
Adjusted Per Share Value based on latest NOSH - 164,241
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 206.04 238.53 220.43 239.94 207.86 277.85 200.51 1.82%
EPS 21.58 25.83 25.24 27.03 28.44 33.02 30.08 -19.81%
DPS 0.00 0.00 6.00 3.33 5.00 0.00 0.00 -
NAPS 1.9096 1.8694 1.8003 1.6803 1.6403 1.5802 1.7001 8.03%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.93 1.00 1.05 1.26 1.32 1.49 1.76 -
P/RPS 0.45 0.42 0.48 0.53 0.64 0.54 0.88 -35.97%
P/EPS 4.31 3.87 4.16 4.66 4.64 4.51 5.85 -18.38%
EY 23.20 25.84 24.04 21.45 21.54 22.16 17.09 22.53%
DY 0.00 0.00 5.71 2.65 3.79 0.00 0.00 -
P/NAPS 0.49 0.53 0.58 0.75 0.80 0.94 1.04 -39.36%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 26/08/08 29/05/08 22/02/08 21/11/07 28/08/07 31/05/07 -
Price 0.64 0.95 1.12 1.11 1.27 1.27 1.72 -
P/RPS 0.31 0.40 0.51 0.46 0.61 0.46 0.86 -49.25%
P/EPS 2.97 3.68 4.44 4.11 4.47 3.85 5.72 -35.32%
EY 33.72 27.20 22.54 24.35 22.39 25.99 17.49 54.71%
DY 0.00 0.00 5.36 3.00 3.94 0.00 0.00 -
P/NAPS 0.34 0.51 0.62 0.66 0.77 0.80 1.01 -51.51%

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