[EKSONS] QoQ Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 29.3%
YoY- -31.2%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 122,874 58,258 291,078 221,592 169,174 97,924 361,972 -51.30%
PBT 5,207 242 20,733 19,816 15,982 9,800 39,960 -74.26%
Tax 3,659 1,110 4,981 2,905 1,624 750 1,595 73.85%
NP 8,866 1,352 25,714 22,721 17,606 10,550 41,555 -64.26%
-
NP to SH 10,726 2,293 26,026 22,905 17,715 10,605 41,455 -59.36%
-
Tax Rate -70.27% -458.68% -24.02% -14.66% -10.16% -7.65% -3.99% -
Total Cost 114,008 56,906 265,364 198,871 151,568 87,374 320,417 -49.75%
-
Net Worth 328,514 319,382 318,563 315,251 313,583 306,986 295,626 7.27%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 5,747 - - - 9,854 -
Div Payout % - - 22.08% - - - 23.77% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 328,514 319,382 318,563 315,251 313,583 306,986 295,626 7.27%
NOSH 164,257 163,785 164,208 164,193 164,179 164,164 164,236 0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.22% 2.32% 8.83% 10.25% 10.41% 10.77% 11.48% -
ROE 3.27% 0.72% 8.17% 7.27% 5.65% 3.45% 14.02% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 74.81 35.57 177.26 134.96 103.04 59.65 220.40 -51.30%
EPS 6.53 1.40 15.85 13.95 10.79 6.46 25.24 -59.36%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 6.00 -
NAPS 2.00 1.95 1.94 1.92 1.91 1.87 1.80 7.26%
Adjusted Per Share Value based on latest NOSH - 164,240
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 74.83 35.48 177.26 134.94 103.02 59.63 220.43 -51.30%
EPS 6.53 1.40 15.85 13.95 10.79 6.46 25.24 -59.36%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 6.00 -
NAPS 2.0005 1.9449 1.9399 1.9198 1.9096 1.8694 1.8003 7.27%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.82 0.70 0.54 0.64 0.93 1.00 1.05 -
P/RPS 1.10 1.97 0.30 0.47 0.90 1.68 0.48 73.73%
P/EPS 12.56 50.00 3.41 4.59 8.62 15.48 4.16 108.75%
EY 7.96 2.00 29.35 21.80 11.60 6.46 24.04 -52.10%
DY 0.00 0.00 6.48 0.00 0.00 0.00 5.71 -
P/NAPS 0.41 0.36 0.28 0.33 0.49 0.53 0.58 -20.62%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 26/08/09 26/05/09 26/02/09 25/11/08 26/08/08 29/05/08 -
Price 0.76 0.87 0.68 0.56 0.64 0.95 1.12 -
P/RPS 1.02 2.45 0.38 0.41 0.62 1.59 0.51 58.67%
P/EPS 11.64 62.14 4.29 4.01 5.93 14.71 4.44 90.01%
EY 8.59 1.61 23.31 24.91 16.86 6.80 22.54 -47.40%
DY 0.00 0.00 5.15 0.00 0.00 0.00 5.36 -
P/NAPS 0.38 0.45 0.35 0.29 0.34 0.51 0.62 -27.82%

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