[EKSONS] QoQ Cumulative Quarter Result on 31-Mar-2002 [#4]

Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- -38.09%
YoY- -195.38%
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 191,063 130,517 69,549 245,213 187,716 124,067 54,847 129.27%
PBT 4,533 3,200 723 -10,672 -7,736 -5,855 -2,867 -
Tax -55 -35 -13 10,672 7,736 5,855 2,867 -
NP 4,478 3,165 710 0 0 0 0 -
-
NP to SH 4,478 3,165 710 -10,445 -7,564 -5,746 -2,766 -
-
Tax Rate 1.21% 1.09% 1.80% - - - - -
Total Cost 186,585 127,352 68,839 245,213 187,716 124,067 54,847 125.69%
-
Net Worth 137,784 136,111 135,395 133,025 136,184 137,903 141,592 -1.79%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 137,784 136,111 135,395 133,025 136,184 137,903 141,592 -1.79%
NOSH 164,029 163,989 165,116 164,229 164,078 164,171 164,642 -0.24%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 2.34% 2.42% 1.02% 0.00% 0.00% 0.00% 0.00% -
ROE 3.25% 2.33% 0.52% -7.85% -5.55% -4.17% -1.95% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 116.48 79.59 42.12 149.31 114.41 75.57 33.31 129.85%
EPS 2.73 1.93 0.43 -6.36 -4.61 -3.50 -1.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.83 0.82 0.81 0.83 0.84 0.86 -1.55%
Adjusted Per Share Value based on latest NOSH - 164,628
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 116.35 79.48 42.35 149.33 114.31 75.55 33.40 129.27%
EPS 2.73 1.93 0.43 -6.36 -4.61 -3.50 -1.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8391 0.8289 0.8245 0.8101 0.8293 0.8398 0.8623 -1.79%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.93 0.99 1.08 1.05 1.06 1.06 1.32 -
P/RPS 0.80 1.24 2.56 0.70 0.93 1.40 3.96 -65.47%
P/EPS 34.07 51.30 251.16 -16.51 -22.99 -30.29 -78.57 -
EY 2.94 1.95 0.40 -6.06 -4.35 -3.30 -1.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.19 1.32 1.30 1.28 1.26 1.53 -19.21%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 27/11/02 29/08/02 30/05/02 26/02/02 11/01/02 29/08/01 -
Price 0.80 0.99 1.03 1.11 1.03 1.08 1.30 -
P/RPS 0.69 1.24 2.45 0.74 0.90 1.43 3.90 -68.38%
P/EPS 29.30 51.30 239.53 -17.45 -22.34 -30.86 -77.38 -
EY 3.41 1.95 0.42 -5.73 -4.48 -3.24 -1.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.19 1.26 1.37 1.24 1.29 1.51 -26.51%

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