[EKSONS] QoQ Quarter Result on 30-Jun-2011 [#1]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 522.18%
YoY- 96.0%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 98,461 105,562 51,674 118,959 83,147 79,967 93,019 3.85%
PBT 9,242 10,031 3,323 22,711 3,890 5,626 5,953 34.04%
Tax 1,429 954 708 -2,806 1,444 -383 4,272 -51.78%
NP 10,671 10,985 4,031 19,905 5,334 5,243 10,225 2.88%
-
NP to SH 7,323 10,130 2,108 18,124 2,913 4,292 7,991 -5.64%
-
Tax Rate -15.46% -9.51% -21.31% 12.36% -37.12% 6.81% -71.76% -
Total Cost 87,790 94,577 47,643 99,054 77,813 74,724 82,794 3.97%
-
Net Worth 389,136 385,826 380,428 377,583 358,776 360,133 359,348 5.44%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 4,104 4,104 - - 4,114 4,111 - -
Div Payout % 56.05% 40.52% - - 141.24% 95.79% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 389,136 385,826 380,428 377,583 358,776 360,133 359,348 5.44%
NOSH 164,192 164,181 164,687 164,166 164,576 164,444 164,086 0.04%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 10.84% 10.41% 7.80% 16.73% 6.42% 6.56% 10.99% -
ROE 1.88% 2.63% 0.55% 4.80% 0.81% 1.19% 2.22% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 59.97 64.30 31.38 72.46 50.52 48.63 56.69 3.81%
EPS 4.46 6.17 1.28 11.04 1.77 2.61 4.87 -5.68%
DPS 2.50 2.50 0.00 0.00 2.50 2.50 0.00 -
NAPS 2.37 2.35 2.31 2.30 2.18 2.19 2.19 5.40%
Adjusted Per Share Value based on latest NOSH - 164,166
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 59.96 64.28 31.47 72.44 50.63 48.70 56.65 3.85%
EPS 4.46 6.17 1.28 11.04 1.77 2.61 4.87 -5.68%
DPS 2.50 2.50 0.00 0.00 2.51 2.50 0.00 -
NAPS 2.3697 2.3495 2.3167 2.2994 2.1848 2.1931 2.1883 5.44%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.08 1.01 1.03 1.23 1.51 1.04 1.00 -
P/RPS 1.80 1.57 3.28 1.70 2.99 2.14 1.76 1.50%
P/EPS 24.22 16.37 80.47 11.14 85.31 39.85 20.53 11.63%
EY 4.13 6.11 1.24 8.98 1.17 2.51 4.87 -10.39%
DY 2.31 2.48 0.00 0.00 1.66 2.40 0.00 -
P/NAPS 0.46 0.43 0.45 0.53 0.69 0.47 0.46 0.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 29/02/12 29/11/11 22/08/11 26/05/11 25/02/11 25/11/10 -
Price 1.08 1.07 1.04 1.06 1.30 1.11 1.03 -
P/RPS 1.80 1.66 3.31 1.46 2.57 2.28 1.82 -0.73%
P/EPS 24.22 17.34 81.25 9.60 73.45 42.53 21.15 9.44%
EY 4.13 5.77 1.23 10.42 1.36 2.35 4.73 -8.63%
DY 2.31 2.34 0.00 0.00 1.92 2.25 0.00 -
P/NAPS 0.46 0.46 0.45 0.46 0.60 0.51 0.47 -1.42%

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