[EKSONS] QoQ Quarter Result on 30-Sep-2006 [#2]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 37.92%
YoY- 75.27%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 114,067 95,158 62,061 82,662 89,389 79,699 86,071 20.71%
PBT 15,203 15,686 18,903 12,123 8,002 7,265 10,396 28.92%
Tax -1,597 -1,902 -1,669 -1,348 -192 31 352 -
NP 13,606 13,784 17,234 10,775 7,810 7,296 10,748 17.07%
-
NP to SH 13,555 13,733 17,156 10,730 7,780 7,252 10,702 17.11%
-
Tax Rate 10.50% 12.13% 8.83% 11.12% 2.40% -0.43% -3.39% -
Total Cost 100,461 81,374 44,827 71,887 81,579 72,403 75,323 21.22%
-
Net Worth 259,495 279,259 264,317 246,477 236,354 228,060 219,949 11.68%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 259,495 279,259 264,317 246,477 236,354 228,060 219,949 11.68%
NOSH 164,237 164,270 164,172 164,318 164,135 164,072 164,141 0.03%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.93% 14.49% 27.77% 13.04% 8.74% 9.15% 12.49% -
ROE 5.22% 4.92% 6.49% 4.35% 3.29% 3.18% 4.87% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 69.45 57.93 37.80 50.31 54.46 48.58 52.44 20.65%
EPS 8.25 8.36 10.45 6.53 4.74 4.42 6.52 17.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.70 1.61 1.50 1.44 1.39 1.34 11.64%
Adjusted Per Share Value based on latest NOSH - 164,318
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 69.46 57.95 37.79 50.34 54.43 48.53 52.41 20.71%
EPS 8.25 8.36 10.45 6.53 4.74 4.42 6.52 17.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5802 1.7006 1.6096 1.501 1.4393 1.3888 1.3394 11.68%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.49 1.76 1.36 1.01 1.14 0.95 0.88 -
P/RPS 2.15 3.04 3.60 2.01 2.09 1.96 1.68 17.92%
P/EPS 18.05 21.05 13.01 15.47 24.05 21.49 13.50 21.43%
EY 5.54 4.75 7.68 6.47 4.16 4.65 7.41 -17.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.04 0.84 0.67 0.79 0.68 0.66 26.66%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 31/05/07 13/02/07 22/11/06 28/08/06 22/05/06 23/02/06 -
Price 1.27 1.72 1.90 1.39 1.00 0.91 0.83 -
P/RPS 1.83 2.97 5.03 2.76 1.84 1.87 1.58 10.31%
P/EPS 15.39 20.57 18.18 21.29 21.10 20.59 12.73 13.52%
EY 6.50 4.86 5.50 4.70 4.74 4.86 7.86 -11.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.01 1.18 0.93 0.69 0.65 0.62 18.57%

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