[EKSONS] QoQ Quarter Result on 30-Jun-2009 [#1]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -26.55%
YoY- -78.38%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 71,668 84,607 64,616 58,258 69,486 52,418 71,250 0.39%
PBT 13,485 5,811 4,965 242 918 3,834 6,182 68.27%
Tax -30 987 2,549 1,110 2,076 1,281 874 -
NP 13,455 6,798 7,514 1,352 2,994 5,115 7,056 53.83%
-
NP to SH 9,961 7,287 8,433 2,293 3,122 5,190 7,110 25.23%
-
Tax Rate 0.22% -16.99% -51.34% -458.68% -226.14% -33.41% -14.14% -
Total Cost 58,213 77,809 57,102 56,906 66,492 47,303 64,194 -6.31%
-
Net Worth 342,973 333,166 328,132 319,382 318,772 315,341 313,628 6.15%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 4,923 3,282 - - - - - -
Div Payout % 49.42% 45.05% - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 342,973 333,166 328,132 319,382 318,772 315,341 313,628 6.15%
NOSH 164,102 164,121 164,066 163,785 164,315 164,240 164,203 -0.04%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 18.77% 8.03% 11.63% 2.32% 4.31% 9.76% 9.90% -
ROE 2.90% 2.19% 2.57% 0.72% 0.98% 1.65% 2.27% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 43.67 51.55 39.38 35.57 42.29 31.92 43.39 0.43%
EPS 6.07 4.44 5.14 1.40 1.90 3.16 4.33 25.28%
DPS 3.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.09 2.03 2.00 1.95 1.94 1.92 1.91 6.19%
Adjusted Per Share Value based on latest NOSH - 163,785
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 43.64 51.52 39.35 35.48 42.31 31.92 43.39 0.38%
EPS 6.07 4.44 5.14 1.40 1.90 3.16 4.33 25.28%
DPS 3.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0886 2.0289 1.9982 1.9449 1.9412 1.9203 1.9099 6.15%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.00 0.83 0.82 0.70 0.54 0.64 0.93 -
P/RPS 2.29 1.61 2.08 1.97 1.28 2.01 2.14 4.62%
P/EPS 16.47 18.69 15.95 50.00 28.42 20.25 21.48 -16.24%
EY 6.07 5.35 6.27 2.00 3.52 4.94 4.66 19.29%
DY 3.00 2.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.41 0.41 0.36 0.28 0.33 0.49 -1.36%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 23/02/10 30/11/09 26/08/09 26/05/09 26/02/09 25/11/08 -
Price 0.85 0.86 0.76 0.87 0.68 0.56 0.64 -
P/RPS 1.95 1.67 1.93 2.45 1.61 1.75 1.47 20.74%
P/EPS 14.00 19.37 14.79 62.14 35.79 17.72 14.78 -3.55%
EY 7.14 5.16 6.76 1.61 2.79 5.64 6.77 3.61%
DY 3.53 2.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.38 0.45 0.35 0.29 0.34 13.30%

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