[EKSONS] QoQ Cumulative Quarter Result on 30-Sep-2010 [#2]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 86.42%
YoY- 60.71%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 118,959 326,290 243,143 163,176 70,157 279,149 207,481 -31.05%
PBT 22,711 24,005 20,115 14,489 8,536 24,504 11,018 62.18%
Tax -2,806 5,516 4,072 4,455 183 4,757 4,646 -
NP 19,905 29,521 24,187 18,944 8,719 29,261 15,664 17.37%
-
NP to SH 18,124 24,443 21,530 17,238 9,247 28,116 18,013 0.41%
-
Tax Rate 12.36% -22.98% -20.24% -30.75% -2.14% -19.41% -42.17% -
Total Cost 99,054 296,769 218,956 144,232 61,438 249,888 191,817 -35.71%
-
Net Worth 377,583 358,103 359,654 359,535 353,127 343,108 333,330 8.69%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 8,213 4,105 - - 8,208 3,284 -
Div Payout % - 33.60% 19.07% - - 29.19% 18.23% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 377,583 358,103 359,654 359,535 353,127 343,108 333,330 8.69%
NOSH 164,166 164,267 164,225 164,171 164,245 164,166 164,202 -0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 16.73% 9.05% 9.95% 11.61% 12.43% 10.48% 7.55% -
ROE 4.80% 6.83% 5.99% 4.79% 2.62% 8.19% 5.40% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 72.46 198.63 148.05 99.39 42.71 170.04 126.36 -31.04%
EPS 11.04 14.88 13.11 10.50 5.63 17.12 10.97 0.42%
DPS 0.00 5.00 2.50 0.00 0.00 5.00 2.00 -
NAPS 2.30 2.18 2.19 2.19 2.15 2.09 2.03 8.70%
Adjusted Per Share Value based on latest NOSH - 164,086
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 72.44 198.70 148.07 99.37 42.72 169.99 126.35 -31.05%
EPS 11.04 14.88 13.11 10.50 5.63 17.12 10.97 0.42%
DPS 0.00 5.00 2.50 0.00 0.00 5.00 2.00 -
NAPS 2.2994 2.1807 2.1902 2.1894 2.1504 2.0894 2.0299 8.69%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.23 1.51 1.04 1.00 0.87 1.00 0.83 -
P/RPS 1.70 0.76 0.70 1.01 2.04 0.59 0.66 88.23%
P/EPS 11.14 10.15 7.93 9.52 15.45 5.84 7.57 29.46%
EY 8.98 9.85 12.61 10.50 6.47 17.13 13.22 -22.78%
DY 0.00 3.31 2.40 0.00 0.00 5.00 2.41 -
P/NAPS 0.53 0.69 0.47 0.46 0.40 0.48 0.41 18.72%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 26/05/11 25/02/11 25/11/10 26/08/10 26/05/10 23/02/10 -
Price 1.06 1.30 1.11 1.03 1.00 0.85 0.86 -
P/RPS 1.46 0.65 0.75 1.04 2.34 0.50 0.68 66.66%
P/EPS 9.60 8.74 8.47 9.81 17.76 4.96 7.84 14.49%
EY 10.42 11.45 11.81 10.19 5.63 20.15 12.76 -12.66%
DY 0.00 3.85 2.25 0.00 0.00 5.88 2.33 -
P/NAPS 0.46 0.60 0.51 0.47 0.47 0.41 0.42 6.27%

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