[EKSONS] QoQ Quarter Result on 31-Dec-2006 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 59.89%
YoY- 60.31%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 56,601 114,067 95,158 62,061 82,662 89,389 79,699 -20.38%
PBT 12,212 15,203 15,686 18,903 12,123 8,002 7,265 41.32%
Tax -2,228 -1,597 -1,902 -1,669 -1,348 -192 31 -
NP 9,984 13,606 13,784 17,234 10,775 7,810 7,296 23.23%
-
NP to SH 9,921 13,555 13,733 17,156 10,730 7,780 7,252 23.21%
-
Tax Rate 18.24% 10.50% 12.13% 8.83% 11.12% 2.40% -0.43% -
Total Cost 46,617 100,461 81,374 44,827 71,887 81,579 72,403 -25.41%
-
Net Worth 269,378 259,495 279,259 264,317 246,477 236,354 228,060 11.72%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 4,106 - - - - - - -
Div Payout % 41.39% - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 269,378 259,495 279,259 264,317 246,477 236,354 228,060 11.72%
NOSH 164,254 164,237 164,270 164,172 164,318 164,135 164,072 0.07%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 17.64% 11.93% 14.49% 27.77% 13.04% 8.74% 9.15% -
ROE 3.68% 5.22% 4.92% 6.49% 4.35% 3.29% 3.18% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 34.46 69.45 57.93 37.80 50.31 54.46 48.58 -20.44%
EPS 6.04 8.25 8.36 10.45 6.53 4.74 4.42 23.11%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.58 1.70 1.61 1.50 1.44 1.39 11.64%
Adjusted Per Share Value based on latest NOSH - 164,172
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 34.47 69.46 57.95 37.79 50.34 54.43 48.53 -20.37%
EPS 6.04 8.25 8.36 10.45 6.53 4.74 4.42 23.11%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6404 1.5802 1.7006 1.6096 1.501 1.4393 1.3888 11.72%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.32 1.49 1.76 1.36 1.01 1.14 0.95 -
P/RPS 3.83 2.15 3.04 3.60 2.01 2.09 1.96 56.23%
P/EPS 21.85 18.05 21.05 13.01 15.47 24.05 21.49 1.11%
EY 4.58 5.54 4.75 7.68 6.47 4.16 4.65 -1.00%
DY 1.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.94 1.04 0.84 0.67 0.79 0.68 11.43%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 28/08/07 31/05/07 13/02/07 22/11/06 28/08/06 22/05/06 -
Price 1.27 1.27 1.72 1.90 1.39 1.00 0.91 -
P/RPS 3.69 1.83 2.97 5.03 2.76 1.84 1.87 57.25%
P/EPS 21.03 15.39 20.57 18.18 21.29 21.10 20.59 1.41%
EY 4.76 6.50 4.86 5.50 4.70 4.74 4.86 -1.37%
DY 1.97 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.80 1.01 1.18 0.93 0.69 0.65 11.94%

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