[EKSONS] QoQ Quarter Result on 30-Sep-2004 [#2]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 16.2%
YoY- 441.02%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 51,102 86,284 71,693 87,747 67,272 71,957 67,825 -17.21%
PBT 8,202 9,971 10,827 13,993 12,259 7,368 5,452 31.32%
Tax -689 373 -849 -500 -647 209 -421 38.91%
NP 7,513 10,344 9,978 13,493 11,612 7,577 5,031 30.68%
-
NP to SH 7,513 10,344 9,978 13,493 11,612 7,577 5,031 30.68%
-
Tax Rate 8.40% -3.74% 7.84% 3.57% 5.28% -2.84% 7.72% -
Total Cost 43,589 75,940 61,715 74,254 55,660 64,380 62,794 -21.61%
-
Net Worth 196,847 195,386 178,881 169,072 156,031 144,636 136,461 27.69%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 196,847 195,386 178,881 169,072 156,031 144,636 136,461 27.69%
NOSH 164,039 164,190 164,111 164,148 164,243 164,360 164,411 -0.15%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 14.70% 11.99% 13.92% 15.38% 17.26% 10.53% 7.42% -
ROE 3.82% 5.29% 5.58% 7.98% 7.44% 5.24% 3.69% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 31.15 52.55 43.69 53.46 40.96 43.78 41.25 -17.08%
EPS 4.58 6.30 6.08 8.22 7.07 4.61 3.06 30.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.19 1.09 1.03 0.95 0.88 0.83 27.88%
Adjusted Per Share Value based on latest NOSH - 164,148
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 31.12 52.54 43.66 53.43 40.97 43.82 41.30 -17.20%
EPS 4.58 6.30 6.08 8.22 7.07 4.61 3.06 30.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1987 1.1898 1.0893 1.0296 0.9502 0.8808 0.831 27.69%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.09 1.17 1.47 1.10 1.06 1.17 1.09 -
P/RPS 3.50 2.23 3.36 2.06 2.59 2.67 2.64 20.70%
P/EPS 23.80 18.57 24.18 13.38 14.99 25.38 35.62 -23.59%
EY 4.20 5.38 4.14 7.47 6.67 3.94 2.81 30.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.98 1.35 1.07 1.12 1.33 1.31 -21.58%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 23/08/05 30/05/05 24/02/05 29/11/04 24/08/04 27/05/04 27/02/04 -
Price 1.05 1.05 1.30 1.45 0.97 1.05 1.18 -
P/RPS 3.37 2.00 2.98 2.71 2.37 2.40 2.86 11.57%
P/EPS 22.93 16.67 21.38 17.64 13.72 22.78 38.56 -29.30%
EY 4.36 6.00 4.68 5.67 7.29 4.39 2.59 41.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.88 1.19 1.41 1.02 1.19 1.42 -27.88%

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