[EKSONS] QoQ Quarter Result on 31-Dec-2003 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 101.72%
YoY- 283.17%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 87,747 67,272 71,957 67,825 65,128 56,819 65,306 21.69%
PBT 13,993 12,259 7,368 5,452 3,302 3,134 2,586 207.26%
Tax -500 -647 209 -421 -808 -677 35 -
NP 13,493 11,612 7,577 5,031 2,494 2,457 2,621 197.25%
-
NP to SH 13,493 11,612 7,577 5,031 2,494 2,457 2,621 197.25%
-
Tax Rate 3.57% 5.28% -2.84% 7.72% 24.47% 21.60% -1.35% -
Total Cost 74,254 55,660 64,380 62,794 62,634 54,362 62,685 11.91%
-
Net Worth 169,072 156,031 144,636 136,461 131,263 131,040 141,238 12.70%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 169,072 156,031 144,636 136,461 131,263 131,040 141,238 12.70%
NOSH 164,148 164,243 164,360 164,411 164,078 163,800 164,230 -0.03%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 15.38% 17.26% 10.53% 7.42% 3.83% 4.32% 4.01% -
ROE 7.98% 7.44% 5.24% 3.69% 1.90% 1.88% 1.86% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 53.46 40.96 43.78 41.25 39.69 34.69 39.76 21.75%
EPS 8.22 7.07 4.61 3.06 1.52 1.50 1.60 196.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.95 0.88 0.83 0.80 0.80 0.86 12.74%
Adjusted Per Share Value based on latest NOSH - 164,411
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 53.43 40.97 43.82 41.30 39.66 34.60 39.77 21.68%
EPS 8.22 7.07 4.61 3.06 1.52 1.50 1.60 196.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0296 0.9502 0.8808 0.831 0.7993 0.798 0.8601 12.70%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.10 1.06 1.17 1.09 1.05 0.74 0.76 -
P/RPS 2.06 2.59 2.67 2.64 2.65 2.13 1.91 5.15%
P/EPS 13.38 14.99 25.38 35.62 69.08 49.33 47.62 -57.00%
EY 7.47 6.67 3.94 2.81 1.45 2.03 2.10 132.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.12 1.33 1.31 1.31 0.93 0.88 13.87%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 24/08/04 27/05/04 27/02/04 20/11/03 27/08/03 29/05/03 -
Price 1.45 0.97 1.05 1.18 1.08 1.16 0.75 -
P/RPS 2.71 2.37 2.40 2.86 2.72 3.34 1.89 27.07%
P/EPS 17.64 13.72 22.78 38.56 71.05 77.33 46.99 -47.86%
EY 5.67 7.29 4.39 2.59 1.41 1.29 2.13 91.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.02 1.19 1.42 1.35 1.45 0.87 37.85%

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