[EKSONS] QoQ Cumulative Quarter Result on 31-Mar-2005 [#4]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 29.49%
YoY- 157.5%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 203,548 117,477 51,102 312,760 226,712 155,019 67,272 108.77%
PBT 25,373 14,977 8,202 47,050 37,079 26,251 12,259 62.19%
Tax -963 -1,315 -689 -1,622 -1,996 -1,147 -647 30.26%
NP 24,410 13,662 7,513 45,428 35,083 25,104 11,612 63.87%
-
NP to SH 24,337 13,635 7,513 45,428 35,083 25,104 11,612 63.55%
-
Tax Rate 3.80% 8.78% 8.40% 3.45% 5.38% 4.37% 5.28% -
Total Cost 179,138 103,815 43,589 267,332 191,629 129,915 55,660 117.52%
-
Net Worth 220,051 203,703 196,847 195,437 179,028 169,111 156,031 25.68%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 220,051 203,703 196,847 195,437 179,028 169,111 156,031 25.68%
NOSH 164,217 164,277 164,039 164,233 164,246 164,185 164,243 -0.01%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.99% 11.63% 14.70% 14.52% 15.47% 16.19% 17.26% -
ROE 11.06% 6.69% 3.82% 23.24% 19.60% 14.84% 7.44% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 123.95 71.51 31.15 190.44 138.03 94.42 40.96 108.79%
EPS 14.82 8.30 4.58 27.66 21.36 15.29 7.07 63.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.24 1.20 1.19 1.09 1.03 0.95 25.69%
Adjusted Per Share Value based on latest NOSH - 164,190
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 123.95 71.54 31.12 190.46 138.06 94.40 40.97 108.75%
EPS 14.82 8.30 4.58 27.66 21.36 15.29 7.07 63.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.2405 1.1987 1.1901 1.0902 1.0298 0.9502 25.67%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.88 0.99 1.09 1.17 1.47 1.10 1.06 -
P/RPS 0.71 1.38 3.50 0.61 1.06 1.17 2.59 -57.70%
P/EPS 5.94 11.93 23.80 4.23 6.88 7.19 14.99 -45.95%
EY 16.84 8.38 4.20 23.64 14.53 13.90 6.67 85.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.80 0.91 0.98 1.35 1.07 1.12 -29.64%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 23/02/06 23/08/05 30/05/05 24/02/05 29/11/04 24/08/04 -
Price 0.83 0.83 1.05 1.05 1.30 1.45 0.97 -
P/RPS 0.67 1.16 3.37 0.55 0.94 1.54 2.37 -56.82%
P/EPS 5.60 10.00 22.93 3.80 6.09 9.48 13.72 -44.88%
EY 17.86 10.00 4.36 26.34 16.43 10.54 7.29 81.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.67 0.87 0.88 1.19 1.41 1.02 -28.17%

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