[EKSONS] QoQ Cumulative Quarter Result on 31-Dec-2007 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 42.57%
YoY- -6.66%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 169,174 97,924 361,972 295,511 170,668 114,067 329,270 -35.77%
PBT 15,982 9,800 39,960 36,788 27,415 15,203 54,715 -55.87%
Tax 1,624 750 1,595 -3,384 -3,951 -1,597 -5,111 -
NP 17,606 10,550 41,555 33,404 23,464 13,606 49,604 -49.77%
-
NP to SH 17,715 10,605 41,455 33,291 23,350 13,555 49,400 -49.43%
-
Tax Rate -10.16% -7.65% -3.99% 9.20% 14.41% 10.50% 9.34% -
Total Cost 151,568 87,374 320,417 262,107 147,204 100,461 279,666 -33.45%
-
Net Worth 313,583 306,986 295,626 275,929 269,361 259,495 279,183 8.03%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 9,854 4,106 4,106 - - -
Div Payout % - - 23.77% 12.33% 17.59% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 313,583 306,986 295,626 275,929 269,361 259,495 279,183 8.03%
NOSH 164,179 164,164 164,236 164,243 164,244 164,237 164,225 -0.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 10.41% 10.77% 11.48% 11.30% 13.75% 11.93% 15.06% -
ROE 5.65% 3.45% 14.02% 12.07% 8.67% 5.22% 17.69% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 103.04 59.65 220.40 179.92 103.91 69.45 200.50 -35.76%
EPS 10.79 6.46 25.24 20.27 14.22 8.25 30.08 -49.42%
DPS 0.00 0.00 6.00 2.50 2.50 0.00 0.00 -
NAPS 1.91 1.87 1.80 1.68 1.64 1.58 1.70 8.05%
Adjusted Per Share Value based on latest NOSH - 164,241
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 103.02 59.63 220.43 179.96 103.93 69.46 200.51 -35.77%
EPS 10.79 6.46 25.24 20.27 14.22 8.25 30.08 -49.42%
DPS 0.00 0.00 6.00 2.50 2.50 0.00 0.00 -
NAPS 1.9096 1.8694 1.8003 1.6803 1.6403 1.5802 1.7001 8.03%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.93 1.00 1.05 1.26 1.32 1.49 1.76 -
P/RPS 0.90 1.68 0.48 0.70 1.27 2.15 0.88 1.50%
P/EPS 8.62 15.48 4.16 6.22 9.28 18.05 5.85 29.39%
EY 11.60 6.46 24.04 16.09 10.77 5.54 17.09 -22.71%
DY 0.00 0.00 5.71 1.98 1.89 0.00 0.00 -
P/NAPS 0.49 0.53 0.58 0.75 0.80 0.94 1.04 -39.36%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 26/08/08 29/05/08 22/02/08 21/11/07 28/08/07 31/05/07 -
Price 0.64 0.95 1.12 1.11 1.27 1.27 1.72 -
P/RPS 0.62 1.59 0.51 0.62 1.22 1.83 0.86 -19.55%
P/EPS 5.93 14.71 4.44 5.48 8.93 15.39 5.72 2.42%
EY 16.86 6.80 22.54 18.26 11.19 6.50 17.49 -2.40%
DY 0.00 0.00 5.36 2.25 1.97 0.00 0.00 -
P/NAPS 0.34 0.51 0.62 0.66 0.77 0.80 1.01 -51.51%

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