[EKSONS] QoQ Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -34.18%
YoY- 372.61%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 312,760 226,712 155,019 67,272 261,729 189,772 121,947 87.25%
PBT 47,050 37,079 26,251 12,259 19,339 11,888 6,436 276.21%
Tax -1,622 -1,996 -1,147 -647 -1,697 -1,906 -1,485 6.05%
NP 45,428 35,083 25,104 11,612 17,642 9,982 4,951 337.69%
-
NP to SH 45,428 35,083 25,104 11,612 17,642 9,982 4,951 337.69%
-
Tax Rate 3.45% 5.38% 4.37% 5.28% 8.78% 16.03% 23.07% -
Total Cost 267,332 191,629 129,915 55,660 244,087 179,790 116,996 73.39%
-
Net Worth 195,437 179,028 169,111 156,031 144,545 136,267 131,588 30.14%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 195,437 179,028 169,111 156,031 144,545 136,267 131,588 30.14%
NOSH 164,233 164,246 164,185 164,243 164,256 164,177 164,485 -0.10%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 14.52% 15.47% 16.19% 17.26% 6.74% 5.26% 4.06% -
ROE 23.24% 19.60% 14.84% 7.44% 12.21% 7.33% 3.76% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 190.44 138.03 94.42 40.96 159.34 115.59 74.14 87.45%
EPS 27.66 21.36 15.29 7.07 10.74 6.08 3.01 338.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.09 1.03 0.95 0.88 0.83 0.80 30.27%
Adjusted Per Share Value based on latest NOSH - 164,243
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 190.46 138.06 94.40 40.97 159.38 115.56 74.26 87.26%
EPS 27.66 21.36 15.29 7.07 10.74 6.08 3.01 338.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1901 1.0902 1.0298 0.9502 0.8802 0.8298 0.8013 30.14%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.17 1.47 1.10 1.06 1.17 1.09 1.05 -
P/RPS 0.61 1.06 1.17 2.59 0.73 0.94 1.42 -43.03%
P/EPS 4.23 6.88 7.19 14.99 10.89 17.93 34.88 -75.46%
EY 23.64 14.53 13.90 6.67 9.18 5.58 2.87 307.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.35 1.07 1.12 1.33 1.31 1.31 -17.57%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 24/02/05 29/11/04 24/08/04 27/05/04 27/02/04 20/11/03 -
Price 1.05 1.30 1.45 0.97 1.05 1.18 1.08 -
P/RPS 0.55 0.94 1.54 2.37 0.66 1.02 1.46 -47.80%
P/EPS 3.80 6.09 9.48 13.72 9.78 19.41 35.88 -77.58%
EY 26.34 16.43 10.54 7.29 10.23 5.15 2.79 346.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.19 1.41 1.02 1.19 1.42 1.35 -24.80%

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