[EKSONS] QoQ Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 367.77%
YoY- -39.45%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 70,157 279,149 207,481 122,874 58,258 291,078 221,592 -53.64%
PBT 8,536 24,504 11,018 5,207 242 20,733 19,816 -43.05%
Tax 183 4,757 4,646 3,659 1,110 4,981 2,905 -84.24%
NP 8,719 29,261 15,664 8,866 1,352 25,714 22,721 -47.28%
-
NP to SH 9,247 28,116 18,013 10,726 2,293 26,026 22,905 -45.46%
-
Tax Rate -2.14% -19.41% -42.17% -70.27% -458.68% -24.02% -14.66% -
Total Cost 61,438 249,888 191,817 114,008 56,906 265,364 198,871 -54.39%
-
Net Worth 353,127 343,108 333,330 328,514 319,382 318,563 315,251 7.87%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 8,208 3,284 - - 5,747 - -
Div Payout % - 29.19% 18.23% - - 22.08% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 353,127 343,108 333,330 328,514 319,382 318,563 315,251 7.87%
NOSH 164,245 164,166 164,202 164,257 163,785 164,208 164,193 0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 12.43% 10.48% 7.55% 7.22% 2.32% 8.83% 10.25% -
ROE 2.62% 8.19% 5.40% 3.27% 0.72% 8.17% 7.27% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 42.71 170.04 126.36 74.81 35.57 177.26 134.96 -53.65%
EPS 5.63 17.12 10.97 6.53 1.40 15.85 13.95 -45.47%
DPS 0.00 5.00 2.00 0.00 0.00 3.50 0.00 -
NAPS 2.15 2.09 2.03 2.00 1.95 1.94 1.92 7.85%
Adjusted Per Share Value based on latest NOSH - 164,066
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 42.72 169.99 126.35 74.83 35.48 177.26 134.94 -53.64%
EPS 5.63 17.12 10.97 6.53 1.40 15.85 13.95 -45.47%
DPS 0.00 5.00 2.00 0.00 0.00 3.50 0.00 -
NAPS 2.1504 2.0894 2.0299 2.0005 1.9449 1.9399 1.9198 7.87%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.87 1.00 0.83 0.82 0.70 0.54 0.64 -
P/RPS 2.04 0.59 0.66 1.10 1.97 0.30 0.47 166.80%
P/EPS 15.45 5.84 7.57 12.56 50.00 3.41 4.59 125.10%
EY 6.47 17.13 13.22 7.96 2.00 29.35 21.80 -55.60%
DY 0.00 5.00 2.41 0.00 0.00 6.48 0.00 -
P/NAPS 0.40 0.48 0.41 0.41 0.36 0.28 0.33 13.72%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 23/02/10 30/11/09 26/08/09 26/05/09 26/02/09 -
Price 1.00 0.85 0.86 0.76 0.87 0.68 0.56 -
P/RPS 2.34 0.50 0.68 1.02 2.45 0.38 0.41 220.38%
P/EPS 17.76 4.96 7.84 11.64 62.14 4.29 4.01 170.42%
EY 5.63 20.15 12.76 8.59 1.61 23.31 24.91 -62.99%
DY 0.00 5.88 2.33 0.00 0.00 5.15 0.00 -
P/NAPS 0.47 0.41 0.42 0.38 0.45 0.35 0.29 38.09%

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