[EKSONS] QoQ Quarter Result on 30-Jun-2006 [#1]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 7.28%
YoY- 3.55%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 95,158 62,061 82,662 89,389 79,699 86,071 66,375 27.17%
PBT 15,686 18,903 12,123 8,002 7,265 10,396 6,775 75.10%
Tax -1,902 -1,669 -1,348 -192 31 352 -641 106.62%
NP 13,784 17,234 10,775 7,810 7,296 10,748 6,134 71.64%
-
NP to SH 13,733 17,156 10,730 7,780 7,252 10,702 6,122 71.44%
-
Tax Rate 12.13% 8.83% 11.12% 2.40% -0.43% -3.39% 9.46% -
Total Cost 81,374 44,827 71,887 81,579 72,403 75,323 60,241 22.21%
-
Net Worth 279,259 264,317 246,477 236,354 228,060 219,949 203,519 23.50%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 279,259 264,317 246,477 236,354 228,060 219,949 203,519 23.50%
NOSH 164,270 164,172 164,318 164,135 164,072 164,141 164,128 0.05%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 14.49% 27.77% 13.04% 8.74% 9.15% 12.49% 9.24% -
ROE 4.92% 6.49% 4.35% 3.29% 3.18% 4.87% 3.01% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 57.93 37.80 50.31 54.46 48.58 52.44 40.44 27.10%
EPS 8.36 10.45 6.53 4.74 4.42 6.52 3.73 71.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.61 1.50 1.44 1.39 1.34 1.24 23.43%
Adjusted Per Share Value based on latest NOSH - 164,135
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 57.95 37.79 50.34 54.43 48.53 52.41 40.42 27.17%
EPS 8.36 10.45 6.53 4.74 4.42 6.52 3.73 71.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7006 1.6096 1.501 1.4393 1.3888 1.3394 1.2394 23.50%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.76 1.36 1.01 1.14 0.95 0.88 0.99 -
P/RPS 3.04 3.60 2.01 2.09 1.96 1.68 2.45 15.48%
P/EPS 21.05 13.01 15.47 24.05 21.49 13.50 26.54 -14.32%
EY 4.75 7.68 6.47 4.16 4.65 7.41 3.77 16.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.84 0.67 0.79 0.68 0.66 0.80 19.13%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 13/02/07 22/11/06 28/08/06 22/05/06 23/02/06 23/02/06 -
Price 1.72 1.90 1.39 1.00 0.91 0.83 0.83 -
P/RPS 2.97 5.03 2.76 1.84 1.87 1.58 2.05 28.06%
P/EPS 20.57 18.18 21.29 21.10 20.59 12.73 22.25 -5.10%
EY 4.86 5.50 4.70 4.74 4.86 7.86 4.49 5.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.18 0.93 0.69 0.65 0.62 0.67 31.50%

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