[EKSONS] QoQ Quarter Result on 30-Sep-2011 [#2]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -88.37%
YoY- -73.62%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 111,000 98,461 105,562 51,674 118,959 83,147 79,967 24.45%
PBT 11,987 9,242 10,031 3,323 22,711 3,890 5,626 65.65%
Tax -409 1,429 954 708 -2,806 1,444 -383 4.48%
NP 11,578 10,671 10,985 4,031 19,905 5,334 5,243 69.65%
-
NP to SH 9,945 7,323 10,130 2,108 18,124 2,913 4,292 75.19%
-
Tax Rate 3.41% -15.46% -9.51% -21.31% 12.36% -37.12% 6.81% -
Total Cost 99,422 87,790 94,577 47,643 99,054 77,813 74,724 20.99%
-
Net Worth 398,784 389,136 385,826 380,428 377,583 358,776 360,133 7.03%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 4,104 4,104 - - 4,114 4,111 -
Div Payout % - 56.05% 40.52% - - 141.24% 95.79% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 398,784 389,136 385,826 380,428 377,583 358,776 360,133 7.03%
NOSH 164,108 164,192 164,181 164,687 164,166 164,576 164,444 -0.13%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 10.43% 10.84% 10.41% 7.80% 16.73% 6.42% 6.56% -
ROE 2.49% 1.88% 2.63% 0.55% 4.80% 0.81% 1.19% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 67.64 59.97 64.30 31.38 72.46 50.52 48.63 24.62%
EPS 6.06 4.46 6.17 1.28 11.04 1.77 2.61 75.43%
DPS 0.00 2.50 2.50 0.00 0.00 2.50 2.50 -
NAPS 2.43 2.37 2.35 2.31 2.30 2.18 2.19 7.18%
Adjusted Per Share Value based on latest NOSH - 164,687
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 67.60 59.96 64.28 31.47 72.44 50.63 48.70 24.46%
EPS 6.06 4.46 6.17 1.28 11.04 1.77 2.61 75.43%
DPS 0.00 2.50 2.50 0.00 0.00 2.51 2.50 -
NAPS 2.4285 2.3697 2.3495 2.3167 2.2994 2.1848 2.1931 7.04%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.05 1.08 1.01 1.03 1.23 1.51 1.04 -
P/RPS 1.55 1.80 1.57 3.28 1.70 2.99 2.14 -19.36%
P/EPS 17.33 24.22 16.37 80.47 11.14 85.31 39.85 -42.62%
EY 5.77 4.13 6.11 1.24 8.98 1.17 2.51 74.26%
DY 0.00 2.31 2.48 0.00 0.00 1.66 2.40 -
P/NAPS 0.43 0.46 0.43 0.45 0.53 0.69 0.47 -5.76%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 29/02/12 29/11/11 22/08/11 26/05/11 25/02/11 -
Price 1.12 1.08 1.07 1.04 1.06 1.30 1.11 -
P/RPS 1.66 1.80 1.66 3.31 1.46 2.57 2.28 -19.08%
P/EPS 18.48 24.22 17.34 81.25 9.60 73.45 42.53 -42.66%
EY 5.41 4.13 5.77 1.23 10.42 1.36 2.35 74.43%
DY 0.00 2.31 2.34 0.00 0.00 1.92 2.25 -
P/NAPS 0.46 0.46 0.46 0.45 0.46 0.60 0.51 -6.65%

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