[EKSONS] QoQ Cumulative Quarter Result on 31-Dec-2000 [#3]

Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- 41.7%
YoY- 671.21%
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 124,067 54,847 178,260 141,405 94,816 45,804 20,023 236.97%
PBT -5,855 -2,867 11,248 8,872 6,283 3,331 16,662 -
Tax 5,855 2,867 -297 -64 -67 0 -33 -
NP 0 0 10,951 8,808 6,216 3,331 16,629 -
-
NP to SH -5,746 -2,766 10,951 8,808 6,216 3,331 16,629 -
-
Tax Rate - - 2.64% 0.72% 1.07% 0.00% 0.20% -
Total Cost 124,067 54,847 167,309 132,597 88,600 42,473 3,394 999.03%
-
Net Worth 137,903 141,592 144,480 142,965 139,408 138,236 12,805 386.96%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 137,903 141,592 144,480 142,965 139,408 138,236 12,805 386.96%
NOSH 164,171 164,642 164,182 164,328 164,010 166,550 4,000 1087.16%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 0.00% 0.00% 6.14% 6.23% 6.56% 7.27% 83.05% -
ROE -4.17% -1.95% 7.58% 6.16% 4.46% 2.41% 129.86% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 75.57 33.31 108.57 86.05 57.81 27.50 126.66 -29.10%
EPS -3.50 -1.68 6.67 5.36 3.79 2.00 88.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.86 0.88 0.87 0.85 0.83 0.81 2.45%
Adjusted Per Share Value based on latest NOSH - 163,795
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 75.55 33.40 108.55 86.11 57.74 27.89 12.19 237.03%
EPS -3.50 -1.68 6.67 5.36 3.79 2.03 10.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8398 0.8623 0.8798 0.8706 0.849 0.8418 0.078 386.88%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.06 1.32 1.03 1.54 2.27 2.68 1.34 -
P/RPS 1.40 3.96 0.95 1.79 3.93 9.74 1.06 20.35%
P/EPS -30.29 -78.57 15.44 28.73 59.89 134.00 1.27 -
EY -3.30 -1.27 6.48 3.48 1.67 0.75 78.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.53 1.17 1.77 2.67 3.23 1.65 -16.44%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 11/01/02 29/08/01 29/05/01 27/02/01 27/11/00 28/08/00 29/05/00 -
Price 1.08 1.30 1.22 1.30 1.93 2.54 3.10 -
P/RPS 1.43 3.90 1.12 1.51 3.34 9.24 2.45 -30.13%
P/EPS -30.86 -77.38 18.29 24.25 50.92 127.00 2.95 -
EY -3.24 -1.29 5.47 4.12 1.96 0.79 33.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.51 1.39 1.49 2.27 3.06 3.83 -51.55%

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