[EKSONS] QoQ Cumulative Quarter Result on 30-Sep-2004 [#2]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 116.19%
YoY- 407.05%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 51,102 312,760 226,712 155,019 67,272 261,729 189,772 -58.33%
PBT 8,202 47,050 37,079 26,251 12,259 19,339 11,888 -21.93%
Tax -689 -1,622 -1,996 -1,147 -647 -1,697 -1,906 -49.28%
NP 7,513 45,428 35,083 25,104 11,612 17,642 9,982 -17.27%
-
NP to SH 7,513 45,428 35,083 25,104 11,612 17,642 9,982 -17.27%
-
Tax Rate 8.40% 3.45% 5.38% 4.37% 5.28% 8.78% 16.03% -
Total Cost 43,589 267,332 191,629 129,915 55,660 244,087 179,790 -61.15%
-
Net Worth 196,847 195,437 179,028 169,111 156,031 144,545 136,267 27.81%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 196,847 195,437 179,028 169,111 156,031 144,545 136,267 27.81%
NOSH 164,039 164,233 164,246 164,185 164,243 164,256 164,177 -0.05%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 14.70% 14.52% 15.47% 16.19% 17.26% 6.74% 5.26% -
ROE 3.82% 23.24% 19.60% 14.84% 7.44% 12.21% 7.33% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 31.15 190.44 138.03 94.42 40.96 159.34 115.59 -58.31%
EPS 4.58 27.66 21.36 15.29 7.07 10.74 6.08 -17.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.19 1.09 1.03 0.95 0.88 0.83 27.88%
Adjusted Per Share Value based on latest NOSH - 164,148
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 31.12 190.46 138.06 94.40 40.97 159.38 115.56 -58.33%
EPS 4.58 27.66 21.36 15.29 7.07 10.74 6.08 -17.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1987 1.1901 1.0902 1.0298 0.9502 0.8802 0.8298 27.81%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.09 1.17 1.47 1.10 1.06 1.17 1.09 -
P/RPS 3.50 0.61 1.06 1.17 2.59 0.73 0.94 140.42%
P/EPS 23.80 4.23 6.88 7.19 14.99 10.89 17.93 20.80%
EY 4.20 23.64 14.53 13.90 6.67 9.18 5.58 -17.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.98 1.35 1.07 1.12 1.33 1.31 -21.58%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 23/08/05 30/05/05 24/02/05 29/11/04 24/08/04 27/05/04 27/02/04 -
Price 1.05 1.05 1.30 1.45 0.97 1.05 1.18 -
P/RPS 3.37 0.55 0.94 1.54 2.37 0.66 1.02 121.99%
P/EPS 22.93 3.80 6.09 9.48 13.72 9.78 19.41 11.76%
EY 4.36 26.34 16.43 10.54 7.29 10.23 5.15 -10.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.88 1.19 1.41 1.02 1.19 1.42 -27.88%

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