[EKSONS] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -91.19%
YoY- -78.38%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 279,149 207,481 122,874 58,258 291,078 221,592 169,174 39.67%
PBT 24,504 11,018 5,207 242 20,733 19,816 15,982 32.99%
Tax 4,757 4,646 3,659 1,110 4,981 2,905 1,624 104.85%
NP 29,261 15,664 8,866 1,352 25,714 22,721 17,606 40.35%
-
NP to SH 28,116 18,013 10,726 2,293 26,026 22,905 17,715 36.10%
-
Tax Rate -19.41% -42.17% -70.27% -458.68% -24.02% -14.66% -10.16% -
Total Cost 249,888 191,817 114,008 56,906 265,364 198,871 151,568 39.60%
-
Net Worth 343,108 333,330 328,514 319,382 318,563 315,251 313,583 6.18%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 8,208 3,284 - - 5,747 - - -
Div Payout % 29.19% 18.23% - - 22.08% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 343,108 333,330 328,514 319,382 318,563 315,251 313,583 6.18%
NOSH 164,166 164,202 164,257 163,785 164,208 164,193 164,179 -0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.48% 7.55% 7.22% 2.32% 8.83% 10.25% 10.41% -
ROE 8.19% 5.40% 3.27% 0.72% 8.17% 7.27% 5.65% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 170.04 126.36 74.81 35.57 177.26 134.96 103.04 39.68%
EPS 17.12 10.97 6.53 1.40 15.85 13.95 10.79 36.07%
DPS 5.00 2.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 2.09 2.03 2.00 1.95 1.94 1.92 1.91 6.19%
Adjusted Per Share Value based on latest NOSH - 163,785
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 169.99 126.35 74.83 35.48 177.26 134.94 103.02 39.67%
EPS 17.12 10.97 6.53 1.40 15.85 13.95 10.79 36.07%
DPS 5.00 2.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 2.0894 2.0299 2.0005 1.9449 1.9399 1.9198 1.9096 6.18%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.00 0.83 0.82 0.70 0.54 0.64 0.93 -
P/RPS 0.59 0.66 1.10 1.97 0.30 0.47 0.90 -24.55%
P/EPS 5.84 7.57 12.56 50.00 3.41 4.59 8.62 -22.87%
EY 17.13 13.22 7.96 2.00 29.35 21.80 11.60 29.70%
DY 5.00 2.41 0.00 0.00 6.48 0.00 0.00 -
P/NAPS 0.48 0.41 0.41 0.36 0.28 0.33 0.49 -1.36%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 23/02/10 30/11/09 26/08/09 26/05/09 26/02/09 25/11/08 -
Price 0.85 0.86 0.76 0.87 0.68 0.56 0.64 -
P/RPS 0.50 0.68 1.02 2.45 0.38 0.41 0.62 -13.37%
P/EPS 4.96 7.84 11.64 62.14 4.29 4.01 5.93 -11.23%
EY 20.15 12.76 8.59 1.61 23.31 24.91 16.86 12.63%
DY 5.88 2.33 0.00 0.00 5.15 0.00 0.00 -
P/NAPS 0.41 0.42 0.38 0.45 0.35 0.29 0.34 13.30%

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