[EKSONS] QoQ Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 92.69%
YoY- 46.55%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 170,668 114,067 329,270 234,112 172,051 89,389 283,247 -28.63%
PBT 27,415 15,203 54,715 39,028 20,125 8,002 32,589 -10.87%
Tax -3,951 -1,597 -5,111 -3,209 -1,540 -192 81 -
NP 23,464 13,606 49,604 35,819 18,585 7,810 32,670 -19.78%
-
NP to SH 23,350 13,555 49,400 35,666 18,510 7,780 32,554 -19.85%
-
Tax Rate 14.41% 10.50% 9.34% 8.22% 7.65% 2.40% -0.25% -
Total Cost 147,204 100,461 279,666 198,293 153,466 81,579 250,577 -29.83%
-
Net Worth 269,361 259,495 279,183 264,375 246,362 236,354 228,215 11.67%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 4,106 - - - - - - -
Div Payout % 17.59% - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 269,361 259,495 279,183 264,375 246,362 236,354 228,215 11.67%
NOSH 164,244 164,237 164,225 164,208 164,241 164,135 164,183 0.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 13.75% 11.93% 15.06% 15.30% 10.80% 8.74% 11.53% -
ROE 8.67% 5.22% 17.69% 13.49% 7.51% 3.29% 14.26% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 103.91 69.45 200.50 142.57 104.75 54.46 172.52 -28.65%
EPS 14.22 8.25 30.08 21.72 11.27 4.74 19.82 -19.84%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.58 1.70 1.61 1.50 1.44 1.39 11.64%
Adjusted Per Share Value based on latest NOSH - 164,172
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 103.93 69.46 200.51 142.57 104.77 54.43 172.49 -28.64%
EPS 14.22 8.25 30.08 21.72 11.27 4.74 19.82 -19.84%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6403 1.5802 1.7001 1.61 1.5003 1.4393 1.3898 11.67%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.32 1.49 1.76 1.36 1.01 1.14 0.95 -
P/RPS 1.27 2.15 0.88 0.95 0.96 2.09 0.55 74.61%
P/EPS 9.28 18.05 5.85 6.26 8.96 24.05 4.79 55.34%
EY 10.77 5.54 17.09 15.97 11.16 4.16 20.87 -35.63%
DY 1.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.94 1.04 0.84 0.67 0.79 0.68 11.43%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 28/08/07 31/05/07 13/02/07 22/11/06 28/08/06 22/05/06 -
Price 1.27 1.27 1.72 1.90 1.39 1.00 0.91 -
P/RPS 1.22 1.83 0.86 1.33 1.33 1.84 0.53 74.24%
P/EPS 8.93 15.39 5.72 8.75 12.33 21.10 4.59 55.78%
EY 11.19 6.50 17.49 11.43 8.11 4.74 21.79 -35.84%
DY 1.97 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.80 1.01 1.18 0.93 0.69 0.65 11.94%

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