[EKSONS] QoQ Quarter Result on 31-Dec-2005 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 74.81%
YoY- 7.26%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 82,662 89,389 79,699 86,071 66,375 51,102 86,284 -2.81%
PBT 12,123 8,002 7,265 10,396 6,775 8,202 9,971 13.90%
Tax -1,348 -192 31 352 -641 -689 373 -
NP 10,775 7,810 7,296 10,748 6,134 7,513 10,344 2.75%
-
NP to SH 10,730 7,780 7,252 10,702 6,122 7,513 10,344 2.47%
-
Tax Rate 11.12% 2.40% -0.43% -3.39% 9.46% 8.40% -3.74% -
Total Cost 71,887 81,579 72,403 75,323 60,241 43,589 75,940 -3.58%
-
Net Worth 246,477 236,354 228,060 219,949 203,519 196,847 195,386 16.73%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 246,477 236,354 228,060 219,949 203,519 196,847 195,386 16.73%
NOSH 164,318 164,135 164,072 164,141 164,128 164,039 164,190 0.05%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 13.04% 8.74% 9.15% 12.49% 9.24% 14.70% 11.99% -
ROE 4.35% 3.29% 3.18% 4.87% 3.01% 3.82% 5.29% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 50.31 54.46 48.58 52.44 40.44 31.15 52.55 -2.85%
EPS 6.53 4.74 4.42 6.52 3.73 4.58 6.30 2.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.44 1.39 1.34 1.24 1.20 1.19 16.67%
Adjusted Per Share Value based on latest NOSH - 164,141
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 50.34 54.43 48.53 52.41 40.42 31.12 52.54 -2.80%
EPS 6.53 4.74 4.42 6.52 3.73 4.58 6.30 2.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.501 1.4393 1.3888 1.3394 1.2394 1.1987 1.1898 16.73%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.01 1.14 0.95 0.88 0.99 1.09 1.17 -
P/RPS 2.01 2.09 1.96 1.68 2.45 3.50 2.23 -6.68%
P/EPS 15.47 24.05 21.49 13.50 26.54 23.80 18.57 -11.45%
EY 6.47 4.16 4.65 7.41 3.77 4.20 5.38 13.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.79 0.68 0.66 0.80 0.91 0.98 -22.37%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 28/08/06 22/05/06 23/02/06 23/02/06 23/08/05 30/05/05 -
Price 1.39 1.00 0.91 0.83 0.83 1.05 1.05 -
P/RPS 2.76 1.84 1.87 1.58 2.05 3.37 2.00 23.92%
P/EPS 21.29 21.10 20.59 12.73 22.25 22.93 16.67 17.69%
EY 4.70 4.74 4.86 7.86 4.49 4.36 6.00 -15.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.69 0.65 0.62 0.67 0.87 0.88 3.74%

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