[EKSONS] QoQ Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 24.9%
YoY- 19.52%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 170,633 118,959 326,290 243,143 163,176 70,157 279,149 -27.95%
PBT 26,034 22,711 24,005 20,115 14,489 8,536 24,504 4.11%
Tax -2,098 -2,806 5,516 4,072 4,455 183 4,757 -
NP 23,936 19,905 29,521 24,187 18,944 8,719 29,261 -12.52%
-
NP to SH 20,232 18,124 24,443 21,530 17,238 9,247 28,116 -19.68%
-
Tax Rate 8.06% 12.36% -22.98% -20.24% -30.75% -2.14% -19.41% -
Total Cost 146,697 99,054 296,769 218,956 144,232 61,438 249,888 -29.86%
-
Net Worth 379,349 377,583 358,103 359,654 359,535 353,127 343,108 6.91%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 8,213 4,105 - - 8,208 -
Div Payout % - - 33.60% 19.07% - - 29.19% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 379,349 377,583 358,103 359,654 359,535 353,127 343,108 6.91%
NOSH 164,220 164,166 164,267 164,225 164,171 164,245 164,166 0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 14.03% 16.73% 9.05% 9.95% 11.61% 12.43% 10.48% -
ROE 5.33% 4.80% 6.83% 5.99% 4.79% 2.62% 8.19% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 103.90 72.46 198.63 148.05 99.39 42.71 170.04 -27.97%
EPS 12.32 11.04 14.88 13.11 10.50 5.63 17.12 -19.67%
DPS 0.00 0.00 5.00 2.50 0.00 0.00 5.00 -
NAPS 2.31 2.30 2.18 2.19 2.19 2.15 2.09 6.89%
Adjusted Per Share Value based on latest NOSH - 164,444
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 103.91 72.44 198.70 148.07 99.37 42.72 169.99 -27.95%
EPS 12.32 11.04 14.88 13.11 10.50 5.63 17.12 -19.67%
DPS 0.00 0.00 5.00 2.50 0.00 0.00 5.00 -
NAPS 2.3101 2.2994 2.1807 2.1902 2.1894 2.1504 2.0894 6.91%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.03 1.23 1.51 1.04 1.00 0.87 1.00 -
P/RPS 0.99 1.70 0.76 0.70 1.01 2.04 0.59 41.16%
P/EPS 8.36 11.14 10.15 7.93 9.52 15.45 5.84 26.98%
EY 11.96 8.98 9.85 12.61 10.50 6.47 17.13 -21.28%
DY 0.00 0.00 3.31 2.40 0.00 0.00 5.00 -
P/NAPS 0.45 0.53 0.69 0.47 0.46 0.40 0.48 -4.20%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 22/08/11 26/05/11 25/02/11 25/11/10 26/08/10 26/05/10 -
Price 1.04 1.06 1.30 1.11 1.03 1.00 0.85 -
P/RPS 1.00 1.46 0.65 0.75 1.04 2.34 0.50 58.67%
P/EPS 8.44 9.60 8.74 8.47 9.81 17.76 4.96 42.48%
EY 11.85 10.42 11.45 11.81 10.19 5.63 20.15 -29.78%
DY 0.00 0.00 3.85 2.25 0.00 0.00 5.88 -
P/NAPS 0.45 0.46 0.60 0.51 0.47 0.47 0.41 6.39%

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