[EKSONS] QoQ Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -25.85%
YoY- 96.0%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 374,656 276,195 170,633 118,959 326,290 243,143 163,176 73.95%
PBT 45,307 36,065 26,034 22,711 24,005 20,115 14,489 113.68%
Tax 285 -1,144 -2,098 -2,806 5,516 4,072 4,455 -83.97%
NP 45,592 34,921 23,936 19,905 29,521 24,187 18,944 79.49%
-
NP to SH 37,685 30,362 20,232 18,124 24,443 21,530 17,238 68.36%
-
Tax Rate -0.63% 3.17% 8.06% 12.36% -22.98% -20.24% -30.75% -
Total Cost 329,064 241,274 146,697 99,054 296,769 218,956 144,232 73.21%
-
Net Worth 389,165 385,888 379,349 377,583 358,103 359,654 359,535 5.41%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 8,210 4,105 - - 8,213 4,105 - -
Div Payout % 21.79% 13.52% - - 33.60% 19.07% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 389,165 385,888 379,349 377,583 358,103 359,654 359,535 5.41%
NOSH 164,204 164,207 164,220 164,166 164,267 164,225 164,171 0.01%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 12.17% 12.64% 14.03% 16.73% 9.05% 9.95% 11.61% -
ROE 9.68% 7.87% 5.33% 4.80% 6.83% 5.99% 4.79% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 228.16 168.20 103.90 72.46 198.63 148.05 99.39 73.93%
EPS 22.95 18.49 12.32 11.04 14.88 13.11 10.50 68.34%
DPS 5.00 2.50 0.00 0.00 5.00 2.50 0.00 -
NAPS 2.37 2.35 2.31 2.30 2.18 2.19 2.19 5.40%
Adjusted Per Share Value based on latest NOSH - 164,166
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 228.15 168.19 103.91 72.44 198.70 148.07 99.37 73.94%
EPS 22.95 18.49 12.32 11.04 14.88 13.11 10.50 68.34%
DPS 5.00 2.50 0.00 0.00 5.00 2.50 0.00 -
NAPS 2.3699 2.3499 2.3101 2.2994 2.1807 2.1902 2.1894 5.41%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.08 1.01 1.03 1.23 1.51 1.04 1.00 -
P/RPS 0.47 0.60 0.99 1.70 0.76 0.70 1.01 -39.92%
P/EPS 4.71 5.46 8.36 11.14 10.15 7.93 9.52 -37.41%
EY 21.25 18.31 11.96 8.98 9.85 12.61 10.50 59.92%
DY 4.63 2.48 0.00 0.00 3.31 2.40 0.00 -
P/NAPS 0.46 0.43 0.45 0.53 0.69 0.47 0.46 0.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 29/02/12 29/11/11 22/08/11 26/05/11 25/02/11 25/11/10 -
Price 1.08 1.07 1.04 1.06 1.30 1.11 1.03 -
P/RPS 0.47 0.64 1.00 1.46 0.65 0.75 1.04 -41.08%
P/EPS 4.71 5.79 8.44 9.60 8.74 8.47 9.81 -38.65%
EY 21.25 17.28 11.85 10.42 11.45 11.81 10.19 63.15%
DY 4.63 2.34 0.00 0.00 3.85 2.25 0.00 -
P/NAPS 0.46 0.46 0.45 0.46 0.60 0.51 0.47 -1.42%

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