[EKSONS] QoQ Annualized Quarter Result on 31-Mar-2005 [#4]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -2.88%
YoY- 157.5%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 271,397 234,954 204,408 312,760 302,282 310,038 269,088 0.56%
PBT 33,830 29,954 32,808 47,050 49,438 52,502 49,036 -21.86%
Tax -1,284 -2,630 -2,756 -1,622 -2,661 -2,294 -2,588 -37.24%
NP 32,546 27,324 30,052 45,428 46,777 50,208 46,448 -21.05%
-
NP to SH 32,449 27,270 30,052 45,428 46,777 50,208 46,448 -21.21%
-
Tax Rate 3.80% 8.78% 8.40% 3.45% 5.38% 4.37% 5.28% -
Total Cost 238,850 207,630 174,356 267,332 255,505 259,830 222,640 4.78%
-
Net Worth 220,051 203,703 196,847 195,437 179,028 169,111 156,031 25.68%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 220,051 203,703 196,847 195,437 179,028 169,111 156,031 25.68%
NOSH 164,217 164,277 164,039 164,233 164,246 164,185 164,243 -0.01%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.99% 11.63% 14.70% 14.52% 15.47% 16.19% 17.26% -
ROE 14.75% 13.39% 15.27% 23.24% 26.13% 29.69% 29.77% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 165.27 143.02 124.61 190.44 184.04 188.83 163.84 0.57%
EPS 19.76 16.60 18.32 27.66 28.48 30.58 28.28 -21.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.24 1.20 1.19 1.09 1.03 0.95 25.69%
Adjusted Per Share Value based on latest NOSH - 164,190
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 165.27 143.08 124.48 190.46 184.08 188.80 163.87 0.56%
EPS 19.76 16.61 18.30 27.66 28.49 30.57 28.29 -21.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.2405 1.1987 1.1901 1.0902 1.0298 0.9502 25.67%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.88 0.99 1.09 1.17 1.47 1.10 1.06 -
P/RPS 0.53 0.69 0.87 0.61 0.80 0.58 0.65 -12.68%
P/EPS 4.45 5.96 5.95 4.23 5.16 3.60 3.75 12.05%
EY 22.45 16.77 16.81 23.64 19.37 27.80 26.68 -10.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.80 0.91 0.98 1.35 1.07 1.12 -29.64%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 23/02/06 23/08/05 30/05/05 24/02/05 29/11/04 24/08/04 -
Price 0.83 0.83 1.05 1.05 1.30 1.45 0.97 -
P/RPS 0.50 0.58 0.84 0.55 0.71 0.77 0.59 -10.42%
P/EPS 4.20 5.00 5.73 3.80 4.56 4.74 3.43 14.41%
EY 23.81 20.00 17.45 26.34 21.91 21.09 29.15 -12.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.67 0.87 0.88 1.19 1.41 1.02 -28.17%

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