[EKSONS] QoQ Quarter Result on 30-Jun-2003 [#1]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -6.26%
YoY- 246.06%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 71,957 67,825 65,128 56,819 65,306 60,546 60,968 11.67%
PBT 7,368 5,452 3,302 3,134 2,586 1,333 2,477 106.69%
Tax 209 -421 -808 -677 35 -20 -22 -
NP 7,577 5,031 2,494 2,457 2,621 1,313 2,455 111.83%
-
NP to SH 7,577 5,031 2,494 2,457 2,621 1,313 2,455 111.83%
-
Tax Rate -2.84% 7.72% 24.47% 21.60% -1.35% 1.50% 0.89% -
Total Cost 64,380 62,794 62,634 54,362 62,685 59,233 58,513 6.57%
-
Net Worth 144,636 136,461 131,263 131,040 141,238 137,864 135,843 4.26%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 144,636 136,461 131,263 131,040 141,238 137,864 135,843 4.26%
NOSH 164,360 164,411 164,078 163,800 164,230 164,124 163,666 0.28%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 10.53% 7.42% 3.83% 4.32% 4.01% 2.17% 4.03% -
ROE 5.24% 3.69% 1.90% 1.88% 1.86% 0.95% 1.81% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 43.78 41.25 39.69 34.69 39.76 36.89 37.25 11.35%
EPS 4.61 3.06 1.52 1.50 1.60 0.80 1.50 111.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.83 0.80 0.80 0.86 0.84 0.83 3.97%
Adjusted Per Share Value based on latest NOSH - 163,800
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 43.82 41.30 39.66 34.60 39.77 36.87 37.13 11.66%
EPS 4.61 3.06 1.52 1.50 1.60 0.80 1.50 111.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8808 0.831 0.7993 0.798 0.8601 0.8395 0.8272 4.27%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.17 1.09 1.05 0.74 0.76 0.93 0.99 -
P/RPS 2.67 2.64 2.65 2.13 1.91 2.52 2.66 0.25%
P/EPS 25.38 35.62 69.08 49.33 47.62 116.25 66.00 -47.08%
EY 3.94 2.81 1.45 2.03 2.10 0.86 1.52 88.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.31 1.31 0.93 0.88 1.11 1.19 7.68%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 27/02/04 20/11/03 27/08/03 29/05/03 27/02/03 27/11/02 -
Price 1.05 1.18 1.08 1.16 0.75 0.80 0.99 -
P/RPS 2.40 2.86 2.72 3.34 1.89 2.17 2.66 -6.62%
P/EPS 22.78 38.56 71.05 77.33 46.99 100.00 66.00 -50.76%
EY 4.39 2.59 1.41 1.29 2.13 1.00 1.52 102.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.42 1.35 1.45 0.87 0.95 1.19 0.00%

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