[EKSONS] QoQ Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 78.49%
YoY- -30.63%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 172,051 89,389 283,247 203,548 117,477 51,102 312,760 -32.83%
PBT 20,125 8,002 32,589 25,373 14,977 8,202 47,050 -43.20%
Tax -1,540 -192 81 -963 -1,315 -689 -1,622 -3.39%
NP 18,585 7,810 32,670 24,410 13,662 7,513 45,428 -44.86%
-
NP to SH 18,510 7,780 32,554 24,337 13,635 7,513 45,428 -45.00%
-
Tax Rate 7.65% 2.40% -0.25% 3.80% 8.78% 8.40% 3.45% -
Total Cost 153,466 81,579 250,577 179,138 103,815 43,589 267,332 -30.90%
-
Net Worth 246,362 236,354 228,215 220,051 203,703 196,847 195,437 16.67%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 246,362 236,354 228,215 220,051 203,703 196,847 195,437 16.67%
NOSH 164,241 164,135 164,183 164,217 164,277 164,039 164,233 0.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 10.80% 8.74% 11.53% 11.99% 11.63% 14.70% 14.52% -
ROE 7.51% 3.29% 14.26% 11.06% 6.69% 3.82% 23.24% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 104.75 54.46 172.52 123.95 71.51 31.15 190.44 -32.84%
EPS 11.27 4.74 19.82 14.82 8.30 4.58 27.66 -45.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.44 1.39 1.34 1.24 1.20 1.19 16.67%
Adjusted Per Share Value based on latest NOSH - 164,141
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 104.77 54.43 172.49 123.95 71.54 31.12 190.46 -32.83%
EPS 11.27 4.74 19.82 14.82 8.30 4.58 27.66 -45.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5003 1.4393 1.3898 1.34 1.2405 1.1987 1.1901 16.68%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.01 1.14 0.95 0.88 0.99 1.09 1.17 -
P/RPS 0.96 2.09 0.55 0.71 1.38 3.50 0.61 35.26%
P/EPS 8.96 24.05 4.79 5.94 11.93 23.80 4.23 64.85%
EY 11.16 4.16 20.87 16.84 8.38 4.20 23.64 -39.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.79 0.68 0.66 0.80 0.91 0.98 -22.37%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 28/08/06 22/05/06 23/02/06 23/02/06 23/08/05 30/05/05 -
Price 1.39 1.00 0.91 0.83 0.83 1.05 1.05 -
P/RPS 1.33 1.84 0.53 0.67 1.16 3.37 0.55 80.06%
P/EPS 12.33 21.10 4.59 5.60 10.00 22.93 3.80 119.01%
EY 8.11 4.74 21.79 17.86 10.00 4.36 26.34 -54.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.69 0.65 0.62 0.67 0.87 0.88 3.74%

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