[EKSONS] QoQ Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 137.92%
YoY- 35.75%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 114,067 329,270 234,112 172,051 89,389 283,247 203,548 -32.10%
PBT 15,203 54,715 39,028 20,125 8,002 32,589 25,373 -28.99%
Tax -1,597 -5,111 -3,209 -1,540 -192 81 -963 40.23%
NP 13,606 49,604 35,819 18,585 7,810 32,670 24,410 -32.34%
-
NP to SH 13,555 49,400 35,666 18,510 7,780 32,554 24,337 -32.37%
-
Tax Rate 10.50% 9.34% 8.22% 7.65% 2.40% -0.25% 3.80% -
Total Cost 100,461 279,666 198,293 153,466 81,579 250,577 179,138 -32.06%
-
Net Worth 259,495 279,183 264,375 246,362 236,354 228,215 220,051 11.65%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 259,495 279,183 264,375 246,362 236,354 228,215 220,051 11.65%
NOSH 164,237 164,225 164,208 164,241 164,135 164,183 164,217 0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.93% 15.06% 15.30% 10.80% 8.74% 11.53% 11.99% -
ROE 5.22% 17.69% 13.49% 7.51% 3.29% 14.26% 11.06% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 69.45 200.50 142.57 104.75 54.46 172.52 123.95 -32.10%
EPS 8.25 30.08 21.72 11.27 4.74 19.82 14.82 -32.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.70 1.61 1.50 1.44 1.39 1.34 11.64%
Adjusted Per Share Value based on latest NOSH - 164,318
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 69.46 200.51 142.57 104.77 54.43 172.49 123.95 -32.10%
EPS 8.25 30.08 21.72 11.27 4.74 19.82 14.82 -32.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5802 1.7001 1.61 1.5003 1.4393 1.3898 1.34 11.65%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.49 1.76 1.36 1.01 1.14 0.95 0.88 -
P/RPS 2.15 0.88 0.95 0.96 2.09 0.55 0.71 109.73%
P/EPS 18.05 5.85 6.26 8.96 24.05 4.79 5.94 110.22%
EY 5.54 17.09 15.97 11.16 4.16 20.87 16.84 -52.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.04 0.84 0.67 0.79 0.68 0.66 26.66%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 31/05/07 13/02/07 22/11/06 28/08/06 22/05/06 23/02/06 -
Price 1.27 1.72 1.90 1.39 1.00 0.91 0.83 -
P/RPS 1.83 0.86 1.33 1.33 1.84 0.53 0.67 95.75%
P/EPS 15.39 5.72 8.75 12.33 21.10 4.59 5.60 96.56%
EY 6.50 17.49 11.43 8.11 4.74 21.79 17.86 -49.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.01 1.18 0.93 0.69 0.65 0.62 18.57%

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