[EKSONS] QoQ Quarter Result on 31-Dec-2008 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -27.0%
YoY- -48.45%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 64,616 58,258 69,486 52,418 71,250 97,924 66,403 -1.80%
PBT 4,965 242 918 3,834 6,182 9,800 3,171 34.80%
Tax 2,549 1,110 2,076 1,281 874 750 5,870 -42.62%
NP 7,514 1,352 2,994 5,115 7,056 10,550 9,041 -11.59%
-
NP to SH 8,433 2,293 3,122 5,190 7,110 10,605 9,048 -4.58%
-
Tax Rate -51.34% -458.68% -226.14% -33.41% -14.14% -7.65% -185.12% -
Total Cost 57,102 56,906 66,492 47,303 64,194 87,374 57,362 -0.30%
-
Net Worth 328,132 319,382 318,772 315,341 313,628 306,986 275,873 12.24%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - 5,747 -
Div Payout % - - - - - - 63.52% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 328,132 319,382 318,772 315,341 313,628 306,986 275,873 12.24%
NOSH 164,066 163,785 164,315 164,240 164,203 164,164 164,210 -0.05%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.63% 2.32% 4.31% 9.76% 9.90% 10.77% 13.62% -
ROE 2.57% 0.72% 0.98% 1.65% 2.27% 3.45% 3.28% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 39.38 35.57 42.29 31.92 43.39 59.65 40.44 -1.75%
EPS 5.14 1.40 1.90 3.16 4.33 6.46 5.51 -4.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 2.00 1.95 1.94 1.92 1.91 1.87 1.68 12.31%
Adjusted Per Share Value based on latest NOSH - 164,240
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 39.35 35.48 42.31 31.92 43.39 59.63 40.44 -1.80%
EPS 5.14 1.40 1.90 3.16 4.33 6.46 5.51 -4.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 1.9982 1.9449 1.9412 1.9203 1.9099 1.8694 1.68 12.24%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.82 0.70 0.54 0.64 0.93 1.00 1.05 -
P/RPS 2.08 1.97 1.28 2.01 2.14 1.68 2.60 -13.81%
P/EPS 15.95 50.00 28.42 20.25 21.48 15.48 19.06 -11.18%
EY 6.27 2.00 3.52 4.94 4.66 6.46 5.25 12.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
P/NAPS 0.41 0.36 0.28 0.33 0.49 0.53 0.63 -24.88%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 26/08/09 26/05/09 26/02/09 25/11/08 26/08/08 29/05/08 -
Price 0.76 0.87 0.68 0.56 0.64 0.95 1.12 -
P/RPS 1.93 2.45 1.61 1.75 1.47 1.59 2.77 -21.38%
P/EPS 14.79 62.14 35.79 17.72 14.78 14.71 20.33 -19.09%
EY 6.76 1.61 2.79 5.64 6.77 6.80 4.92 23.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.13 -
P/NAPS 0.38 0.45 0.35 0.29 0.34 0.51 0.67 -31.45%

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