[EKSONS] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -13.8%
YoY- -31.2%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 245,748 233,032 291,078 295,456 338,348 391,696 361,972 -22.73%
PBT 10,414 968 20,733 26,421 31,964 39,200 39,960 -59.16%
Tax 7,318 4,440 4,981 3,873 3,248 3,000 1,595 175.85%
NP 17,732 5,408 25,714 30,294 35,212 42,200 41,555 -43.29%
-
NP to SH 21,452 9,172 26,026 30,540 35,430 42,420 41,455 -35.51%
-
Tax Rate -70.27% -458.68% -24.02% -14.66% -10.16% -7.65% -3.99% -
Total Cost 228,016 227,624 265,364 265,161 303,136 349,496 320,417 -20.27%
-
Net Worth 328,514 319,382 318,563 315,251 313,583 306,986 295,626 7.27%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 5,747 - - - 9,854 -
Div Payout % - - 22.08% - - - 23.77% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 328,514 319,382 318,563 315,251 313,583 306,986 295,626 7.27%
NOSH 164,257 163,785 164,208 164,193 164,179 164,164 164,236 0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.22% 2.32% 8.83% 10.25% 10.41% 10.77% 11.48% -
ROE 6.53% 2.87% 8.17% 9.69% 11.30% 13.82% 14.02% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 149.61 142.28 177.26 179.94 206.08 238.60 220.40 -22.74%
EPS 13.06 5.60 15.85 18.60 21.58 25.84 25.24 -35.52%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 6.00 -
NAPS 2.00 1.95 1.94 1.92 1.91 1.87 1.80 7.26%
Adjusted Per Share Value based on latest NOSH - 164,240
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 149.65 141.91 177.26 179.92 206.04 238.53 220.43 -22.73%
EPS 13.06 5.59 15.85 18.60 21.58 25.83 25.24 -35.52%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 6.00 -
NAPS 2.0005 1.9449 1.9399 1.9198 1.9096 1.8694 1.8003 7.27%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.82 0.70 0.54 0.64 0.93 1.00 1.05 -
P/RPS 0.55 0.49 0.30 0.36 0.45 0.42 0.48 9.49%
P/EPS 6.28 12.50 3.41 3.44 4.31 3.87 4.16 31.56%
EY 15.93 8.00 29.35 29.06 23.20 25.84 24.04 -23.97%
DY 0.00 0.00 6.48 0.00 0.00 0.00 5.71 -
P/NAPS 0.41 0.36 0.28 0.33 0.49 0.53 0.58 -20.62%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 26/08/09 26/05/09 26/02/09 25/11/08 26/08/08 29/05/08 -
Price 0.76 0.87 0.68 0.56 0.64 0.95 1.12 -
P/RPS 0.51 0.61 0.38 0.31 0.31 0.40 0.51 0.00%
P/EPS 5.82 15.54 4.29 3.01 2.97 3.68 4.44 19.75%
EY 17.18 6.44 23.31 33.21 33.72 27.20 22.54 -16.54%
DY 0.00 0.00 5.15 0.00 0.00 0.00 5.36 -
P/NAPS 0.38 0.45 0.35 0.29 0.34 0.51 0.62 -27.82%

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