[EKSONS] QoQ Cumulative Quarter Result on 30-Jun-2006 [#1]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -76.1%
YoY- 3.55%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 329,270 234,112 172,051 89,389 283,247 203,548 117,477 98.91%
PBT 54,715 39,028 20,125 8,002 32,589 25,373 14,977 137.39%
Tax -5,111 -3,209 -1,540 -192 81 -963 -1,315 147.40%
NP 49,604 35,819 18,585 7,810 32,670 24,410 13,662 136.41%
-
NP to SH 49,400 35,666 18,510 7,780 32,554 24,337 13,635 136.07%
-
Tax Rate 9.34% 8.22% 7.65% 2.40% -0.25% 3.80% 8.78% -
Total Cost 279,666 198,293 153,466 81,579 250,577 179,138 103,815 93.72%
-
Net Worth 279,183 264,375 246,362 236,354 228,215 220,051 203,703 23.40%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 279,183 264,375 246,362 236,354 228,215 220,051 203,703 23.40%
NOSH 164,225 164,208 164,241 164,135 164,183 164,217 164,277 -0.02%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 15.06% 15.30% 10.80% 8.74% 11.53% 11.99% 11.63% -
ROE 17.69% 13.49% 7.51% 3.29% 14.26% 11.06% 6.69% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 200.50 142.57 104.75 54.46 172.52 123.95 71.51 98.96%
EPS 30.08 21.72 11.27 4.74 19.82 14.82 8.30 136.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.61 1.50 1.44 1.39 1.34 1.24 23.43%
Adjusted Per Share Value based on latest NOSH - 164,135
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 200.51 142.57 104.77 54.43 172.49 123.95 71.54 98.91%
EPS 30.08 21.72 11.27 4.74 19.82 14.82 8.30 136.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7001 1.61 1.5003 1.4393 1.3898 1.34 1.2405 23.40%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.76 1.36 1.01 1.14 0.95 0.88 0.99 -
P/RPS 0.88 0.95 0.96 2.09 0.55 0.71 1.38 -25.93%
P/EPS 5.85 6.26 8.96 24.05 4.79 5.94 11.93 -37.84%
EY 17.09 15.97 11.16 4.16 20.87 16.84 8.38 60.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.84 0.67 0.79 0.68 0.66 0.80 19.13%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 13/02/07 22/11/06 28/08/06 22/05/06 23/02/06 23/02/06 -
Price 1.72 1.90 1.39 1.00 0.91 0.83 0.83 -
P/RPS 0.86 1.33 1.33 1.84 0.53 0.67 1.16 -18.10%
P/EPS 5.72 8.75 12.33 21.10 4.59 5.60 10.00 -31.11%
EY 17.49 11.43 8.11 4.74 21.79 17.86 10.00 45.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.18 0.93 0.69 0.65 0.62 0.67 31.50%

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