[EKSONS] QoQ Quarter Result on 31-Mar-2003 [#4]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 99.62%
YoY- 190.98%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 67,825 65,128 56,819 65,306 60,546 60,968 69,549 -1.65%
PBT 5,452 3,302 3,134 2,586 1,333 2,477 723 283.13%
Tax -421 -808 -677 35 -20 -22 -13 909.58%
NP 5,031 2,494 2,457 2,621 1,313 2,455 710 267.60%
-
NP to SH 5,031 2,494 2,457 2,621 1,313 2,455 710 267.60%
-
Tax Rate 7.72% 24.47% 21.60% -1.35% 1.50% 0.89% 1.80% -
Total Cost 62,794 62,634 54,362 62,685 59,233 58,513 68,839 -5.92%
-
Net Worth 136,461 131,263 131,040 141,238 137,864 135,843 135,395 0.52%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 136,461 131,263 131,040 141,238 137,864 135,843 135,395 0.52%
NOSH 164,411 164,078 163,800 164,230 164,124 163,666 165,116 -0.28%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 7.42% 3.83% 4.32% 4.01% 2.17% 4.03% 1.02% -
ROE 3.69% 1.90% 1.88% 1.86% 0.95% 1.81% 0.52% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 41.25 39.69 34.69 39.76 36.89 37.25 42.12 -1.37%
EPS 3.06 1.52 1.50 1.60 0.80 1.50 0.43 268.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.80 0.80 0.86 0.84 0.83 0.82 0.80%
Adjusted Per Share Value based on latest NOSH - 164,230
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 41.30 39.66 34.60 39.77 36.87 37.13 42.35 -1.65%
EPS 3.06 1.52 1.50 1.60 0.80 1.50 0.43 268.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.831 0.7993 0.798 0.8601 0.8395 0.8272 0.8245 0.52%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.09 1.05 0.74 0.76 0.93 0.99 1.08 -
P/RPS 2.64 2.65 2.13 1.91 2.52 2.66 2.56 2.06%
P/EPS 35.62 69.08 49.33 47.62 116.25 66.00 251.16 -72.70%
EY 2.81 1.45 2.03 2.10 0.86 1.52 0.40 265.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.31 0.93 0.88 1.11 1.19 1.32 -0.50%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 20/11/03 27/08/03 29/05/03 27/02/03 27/11/02 29/08/02 -
Price 1.18 1.08 1.16 0.75 0.80 0.99 1.03 -
P/RPS 2.86 2.72 3.34 1.89 2.17 2.66 2.45 10.83%
P/EPS 38.56 71.05 77.33 46.99 100.00 66.00 239.53 -70.30%
EY 2.59 1.41 1.29 2.13 1.00 1.52 0.42 235.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.35 1.45 0.87 0.95 1.19 1.26 8.27%

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