[EKSONS] QoQ Quarter Result on 30-Sep-2007 [#2]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- -26.81%
YoY- -7.54%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 97,924 66,403 124,843 56,601 114,067 95,158 62,061 35.57%
PBT 9,800 3,171 9,373 12,212 15,203 15,686 18,903 -35.49%
Tax 750 5,870 694 -2,228 -1,597 -1,902 -1,669 -
NP 10,550 9,041 10,067 9,984 13,606 13,784 17,234 -27.92%
-
NP to SH 10,605 9,048 10,068 9,921 13,555 13,733 17,156 -27.45%
-
Tax Rate -7.65% -185.12% -7.40% 18.24% 10.50% 12.13% 8.83% -
Total Cost 87,374 57,362 114,776 46,617 100,461 81,374 44,827 56.10%
-
Net Worth 306,986 275,873 275,925 269,378 259,495 279,259 264,317 10.50%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 5,747 - 4,106 - - - -
Div Payout % - 63.52% - 41.39% - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 306,986 275,873 275,925 269,378 259,495 279,259 264,317 10.50%
NOSH 164,164 164,210 164,241 164,254 164,237 164,270 164,172 -0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.77% 13.62% 8.06% 17.64% 11.93% 14.49% 27.77% -
ROE 3.45% 3.28% 3.65% 3.68% 5.22% 4.92% 6.49% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 59.65 40.44 76.01 34.46 69.45 57.93 37.80 35.58%
EPS 6.46 5.51 6.13 6.04 8.25 8.36 10.45 -27.45%
DPS 0.00 3.50 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.87 1.68 1.68 1.64 1.58 1.70 1.61 10.50%
Adjusted Per Share Value based on latest NOSH - 164,254
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 59.63 40.44 76.03 34.47 69.46 57.95 37.79 35.57%
EPS 6.46 5.51 6.13 6.04 8.25 8.36 10.45 -27.45%
DPS 0.00 3.50 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.8694 1.68 1.6803 1.6404 1.5802 1.7006 1.6096 10.50%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.00 1.05 1.26 1.32 1.49 1.76 1.36 -
P/RPS 1.68 2.60 1.66 3.83 2.15 3.04 3.60 -39.86%
P/EPS 15.48 19.06 20.55 21.85 18.05 21.05 13.01 12.29%
EY 6.46 5.25 4.87 4.58 5.54 4.75 7.68 -10.90%
DY 0.00 3.33 0.00 1.89 0.00 0.00 0.00 -
P/NAPS 0.53 0.63 0.75 0.80 0.94 1.04 0.84 -26.45%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 29/05/08 22/02/08 21/11/07 28/08/07 31/05/07 13/02/07 -
Price 0.95 1.12 1.11 1.27 1.27 1.72 1.90 -
P/RPS 1.59 2.77 1.46 3.69 1.83 2.97 5.03 -53.62%
P/EPS 14.71 20.33 18.11 21.03 15.39 20.57 18.18 -13.17%
EY 6.80 4.92 5.52 4.76 6.50 4.86 5.50 15.20%
DY 0.00 3.13 0.00 1.97 0.00 0.00 0.00 -
P/NAPS 0.51 0.67 0.66 0.77 0.80 1.01 1.18 -42.86%

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