[EKSONS] QoQ Quarter Result on 31-Dec-2009 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -13.59%
YoY- 40.4%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 93,019 70,157 71,668 84,607 64,616 58,258 69,486 21.44%
PBT 5,953 8,536 13,485 5,811 4,965 242 918 247.35%
Tax 4,272 183 -30 987 2,549 1,110 2,076 61.71%
NP 10,225 8,719 13,455 6,798 7,514 1,352 2,994 126.61%
-
NP to SH 7,991 9,247 9,961 7,287 8,433 2,293 3,122 87.00%
-
Tax Rate -71.76% -2.14% 0.22% -16.99% -51.34% -458.68% -226.14% -
Total Cost 82,794 61,438 58,213 77,809 57,102 56,906 66,492 15.72%
-
Net Worth 359,348 353,127 342,973 333,166 328,132 319,382 318,772 8.30%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 4,923 3,282 - - - -
Div Payout % - - 49.42% 45.05% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 359,348 353,127 342,973 333,166 328,132 319,382 318,772 8.30%
NOSH 164,086 164,245 164,102 164,121 164,066 163,785 164,315 -0.09%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.99% 12.43% 18.77% 8.03% 11.63% 2.32% 4.31% -
ROE 2.22% 2.62% 2.90% 2.19% 2.57% 0.72% 0.98% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 56.69 42.71 43.67 51.55 39.38 35.57 42.29 21.55%
EPS 4.87 5.63 6.07 4.44 5.14 1.40 1.90 87.18%
DPS 0.00 0.00 3.00 2.00 0.00 0.00 0.00 -
NAPS 2.19 2.15 2.09 2.03 2.00 1.95 1.94 8.40%
Adjusted Per Share Value based on latest NOSH - 164,121
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 56.65 42.72 43.64 51.52 39.35 35.48 42.31 21.45%
EPS 4.87 5.63 6.07 4.44 5.14 1.40 1.90 87.18%
DPS 0.00 0.00 3.00 2.00 0.00 0.00 0.00 -
NAPS 2.1883 2.1504 2.0886 2.0289 1.9982 1.9449 1.9412 8.30%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.00 0.87 1.00 0.83 0.82 0.70 0.54 -
P/RPS 1.76 2.04 2.29 1.61 2.08 1.97 1.28 23.62%
P/EPS 20.53 15.45 16.47 18.69 15.95 50.00 28.42 -19.47%
EY 4.87 6.47 6.07 5.35 6.27 2.00 3.52 24.13%
DY 0.00 0.00 3.00 2.41 0.00 0.00 0.00 -
P/NAPS 0.46 0.40 0.48 0.41 0.41 0.36 0.28 39.18%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 26/08/10 26/05/10 23/02/10 30/11/09 26/08/09 26/05/09 -
Price 1.03 1.00 0.85 0.86 0.76 0.87 0.68 -
P/RPS 1.82 2.34 1.95 1.67 1.93 2.45 1.61 8.50%
P/EPS 21.15 17.76 14.00 19.37 14.79 62.14 35.79 -29.55%
EY 4.73 5.63 7.14 5.16 6.76 1.61 2.79 42.13%
DY 0.00 0.00 3.53 2.33 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.41 0.42 0.38 0.45 0.35 21.69%

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