[EKSONS] QoQ Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -83.46%
YoY- -35.3%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 283,247 203,548 117,477 51,102 312,760 226,712 155,019 49.51%
PBT 32,589 25,373 14,977 8,202 47,050 37,079 26,251 15.52%
Tax 81 -963 -1,315 -689 -1,622 -1,996 -1,147 -
NP 32,670 24,410 13,662 7,513 45,428 35,083 25,104 19.21%
-
NP to SH 32,554 24,337 13,635 7,513 45,428 35,083 25,104 18.93%
-
Tax Rate -0.25% 3.80% 8.78% 8.40% 3.45% 5.38% 4.37% -
Total Cost 250,577 179,138 103,815 43,589 267,332 191,629 129,915 55.01%
-
Net Worth 228,215 220,051 203,703 196,847 195,437 179,028 169,111 22.14%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 228,215 220,051 203,703 196,847 195,437 179,028 169,111 22.14%
NOSH 164,183 164,217 164,277 164,039 164,233 164,246 164,185 -0.00%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 11.53% 11.99% 11.63% 14.70% 14.52% 15.47% 16.19% -
ROE 14.26% 11.06% 6.69% 3.82% 23.24% 19.60% 14.84% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 172.52 123.95 71.51 31.15 190.44 138.03 94.42 49.51%
EPS 19.82 14.82 8.30 4.58 27.66 21.36 15.29 18.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.34 1.24 1.20 1.19 1.09 1.03 22.14%
Adjusted Per Share Value based on latest NOSH - 164,039
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 172.49 123.95 71.54 31.12 190.46 138.06 94.40 49.51%
EPS 19.82 14.82 8.30 4.58 27.66 21.36 15.29 18.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3898 1.34 1.2405 1.1987 1.1901 1.0902 1.0298 22.14%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.95 0.88 0.99 1.09 1.17 1.47 1.10 -
P/RPS 0.55 0.71 1.38 3.50 0.61 1.06 1.17 -39.57%
P/EPS 4.79 5.94 11.93 23.80 4.23 6.88 7.19 -23.73%
EY 20.87 16.84 8.38 4.20 23.64 14.53 13.90 31.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.66 0.80 0.91 0.98 1.35 1.07 -26.10%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 22/05/06 23/02/06 23/02/06 23/08/05 30/05/05 24/02/05 29/11/04 -
Price 0.91 0.83 0.83 1.05 1.05 1.30 1.45 -
P/RPS 0.53 0.67 1.16 3.37 0.55 0.94 1.54 -50.92%
P/EPS 4.59 5.60 10.00 22.93 3.80 6.09 9.48 -38.36%
EY 21.79 17.86 10.00 4.36 26.34 16.43 10.54 62.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.62 0.67 0.87 0.88 1.19 1.41 -40.35%

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