[EKSONS] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 67.94%
YoY- -21.36%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 163,176 70,157 279,149 207,481 122,874 58,258 291,078 -31.98%
PBT 14,489 8,536 24,504 11,018 5,207 242 20,733 -21.23%
Tax 4,455 183 4,757 4,646 3,659 1,110 4,981 -7.16%
NP 18,944 8,719 29,261 15,664 8,866 1,352 25,714 -18.41%
-
NP to SH 17,238 9,247 28,116 18,013 10,726 2,293 26,026 -23.99%
-
Tax Rate -30.75% -2.14% -19.41% -42.17% -70.27% -458.68% -24.02% -
Total Cost 144,232 61,438 249,888 191,817 114,008 56,906 265,364 -33.37%
-
Net Worth 359,535 353,127 343,108 333,330 328,514 319,382 318,563 8.39%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 8,208 3,284 - - 5,747 -
Div Payout % - - 29.19% 18.23% - - 22.08% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 359,535 353,127 343,108 333,330 328,514 319,382 318,563 8.39%
NOSH 164,171 164,245 164,166 164,202 164,257 163,785 164,208 -0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.61% 12.43% 10.48% 7.55% 7.22% 2.32% 8.83% -
ROE 4.79% 2.62% 8.19% 5.40% 3.27% 0.72% 8.17% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 99.39 42.71 170.04 126.36 74.81 35.57 177.26 -31.97%
EPS 10.50 5.63 17.12 10.97 6.53 1.40 15.85 -23.98%
DPS 0.00 0.00 5.00 2.00 0.00 0.00 3.50 -
NAPS 2.19 2.15 2.09 2.03 2.00 1.95 1.94 8.40%
Adjusted Per Share Value based on latest NOSH - 164,121
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 99.37 42.72 169.99 126.35 74.83 35.48 177.26 -31.98%
EPS 10.50 5.63 17.12 10.97 6.53 1.40 15.85 -23.98%
DPS 0.00 0.00 5.00 2.00 0.00 0.00 3.50 -
NAPS 2.1894 2.1504 2.0894 2.0299 2.0005 1.9449 1.9399 8.39%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.00 0.87 1.00 0.83 0.82 0.70 0.54 -
P/RPS 1.01 2.04 0.59 0.66 1.10 1.97 0.30 124.46%
P/EPS 9.52 15.45 5.84 7.57 12.56 50.00 3.41 98.14%
EY 10.50 6.47 17.13 13.22 7.96 2.00 29.35 -49.57%
DY 0.00 0.00 5.00 2.41 0.00 0.00 6.48 -
P/NAPS 0.46 0.40 0.48 0.41 0.41 0.36 0.28 39.18%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 26/08/10 26/05/10 23/02/10 30/11/09 26/08/09 26/05/09 -
Price 1.03 1.00 0.85 0.86 0.76 0.87 0.68 -
P/RPS 1.04 2.34 0.50 0.68 1.02 2.45 0.38 95.53%
P/EPS 9.81 17.76 4.96 7.84 11.64 62.14 4.29 73.48%
EY 10.19 5.63 20.15 12.76 8.59 1.61 23.31 -42.37%
DY 0.00 0.00 5.88 2.33 0.00 0.00 5.15 -
P/NAPS 0.47 0.47 0.41 0.42 0.38 0.45 0.35 21.69%

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