[EKSONS] QoQ Quarter Result on 30-Jun-2007 [#1]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -1.3%
YoY- 74.23%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 66,403 124,843 56,601 114,067 95,158 62,061 82,662 -13.57%
PBT 3,171 9,373 12,212 15,203 15,686 18,903 12,123 -59.06%
Tax 5,870 694 -2,228 -1,597 -1,902 -1,669 -1,348 -
NP 9,041 10,067 9,984 13,606 13,784 17,234 10,775 -11.02%
-
NP to SH 9,048 10,068 9,921 13,555 13,733 17,156 10,730 -10.73%
-
Tax Rate -185.12% -7.40% 18.24% 10.50% 12.13% 8.83% 11.12% -
Total Cost 57,362 114,776 46,617 100,461 81,374 44,827 71,887 -13.95%
-
Net Worth 275,873 275,925 269,378 259,495 279,259 264,317 246,477 7.79%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 5,747 - 4,106 - - - - -
Div Payout % 63.52% - 41.39% - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 275,873 275,925 269,378 259,495 279,259 264,317 246,477 7.79%
NOSH 164,210 164,241 164,254 164,237 164,270 164,172 164,318 -0.04%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 13.62% 8.06% 17.64% 11.93% 14.49% 27.77% 13.04% -
ROE 3.28% 3.65% 3.68% 5.22% 4.92% 6.49% 4.35% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 40.44 76.01 34.46 69.45 57.93 37.80 50.31 -13.53%
EPS 5.51 6.13 6.04 8.25 8.36 10.45 6.53 -10.69%
DPS 3.50 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.68 1.64 1.58 1.70 1.61 1.50 7.84%
Adjusted Per Share Value based on latest NOSH - 164,237
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 40.44 76.03 34.47 69.46 57.95 37.79 50.34 -13.57%
EPS 5.51 6.13 6.04 8.25 8.36 10.45 6.53 -10.69%
DPS 3.50 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.6803 1.6404 1.5802 1.7006 1.6096 1.501 7.79%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.05 1.26 1.32 1.49 1.76 1.36 1.01 -
P/RPS 2.60 1.66 3.83 2.15 3.04 3.60 2.01 18.69%
P/EPS 19.06 20.55 21.85 18.05 21.05 13.01 15.47 14.91%
EY 5.25 4.87 4.58 5.54 4.75 7.68 6.47 -12.99%
DY 3.33 0.00 1.89 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.75 0.80 0.94 1.04 0.84 0.67 -4.01%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 22/02/08 21/11/07 28/08/07 31/05/07 13/02/07 22/11/06 -
Price 1.12 1.11 1.27 1.27 1.72 1.90 1.39 -
P/RPS 2.77 1.46 3.69 1.83 2.97 5.03 2.76 0.24%
P/EPS 20.33 18.11 21.03 15.39 20.57 18.18 21.29 -3.02%
EY 4.92 5.52 4.76 6.50 4.86 5.50 4.70 3.09%
DY 3.13 0.00 1.97 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.66 0.77 0.80 1.01 1.18 0.93 -19.62%

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