[EKSONS] QoQ Quarter Result on 31-Mar-2005 [#4]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 3.67%
YoY- 36.52%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 86,071 66,375 51,102 86,284 71,693 87,747 67,272 17.80%
PBT 10,396 6,775 8,202 9,971 10,827 13,993 12,259 -10.38%
Tax 352 -641 -689 373 -849 -500 -647 -
NP 10,748 6,134 7,513 10,344 9,978 13,493 11,612 -5.01%
-
NP to SH 10,702 6,122 7,513 10,344 9,978 13,493 11,612 -5.28%
-
Tax Rate -3.39% 9.46% 8.40% -3.74% 7.84% 3.57% 5.28% -
Total Cost 75,323 60,241 43,589 75,940 61,715 74,254 55,660 22.27%
-
Net Worth 219,949 203,519 196,847 195,386 178,881 169,072 156,031 25.64%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 219,949 203,519 196,847 195,386 178,881 169,072 156,031 25.64%
NOSH 164,141 164,128 164,039 164,190 164,111 164,148 164,243 -0.04%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 12.49% 9.24% 14.70% 11.99% 13.92% 15.38% 17.26% -
ROE 4.87% 3.01% 3.82% 5.29% 5.58% 7.98% 7.44% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 52.44 40.44 31.15 52.55 43.69 53.46 40.96 17.85%
EPS 6.52 3.73 4.58 6.30 6.08 8.22 7.07 -5.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.24 1.20 1.19 1.09 1.03 0.95 25.69%
Adjusted Per Share Value based on latest NOSH - 164,190
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 52.41 40.42 31.12 52.54 43.66 53.43 40.97 17.78%
EPS 6.52 3.73 4.58 6.30 6.08 8.22 7.07 -5.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3394 1.2394 1.1987 1.1898 1.0893 1.0296 0.9502 25.63%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.88 0.99 1.09 1.17 1.47 1.10 1.06 -
P/RPS 1.68 2.45 3.50 2.23 3.36 2.06 2.59 -25.00%
P/EPS 13.50 26.54 23.80 18.57 24.18 13.38 14.99 -6.72%
EY 7.41 3.77 4.20 5.38 4.14 7.47 6.67 7.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.80 0.91 0.98 1.35 1.07 1.12 -29.64%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 23/02/06 23/08/05 30/05/05 24/02/05 29/11/04 24/08/04 -
Price 0.83 0.83 1.05 1.05 1.30 1.45 0.97 -
P/RPS 1.58 2.05 3.37 2.00 2.98 2.71 2.37 -23.62%
P/EPS 12.73 22.25 22.93 16.67 21.38 17.64 13.72 -4.85%
EY 7.86 4.49 4.36 6.00 4.68 5.67 7.29 5.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.67 0.87 0.88 1.19 1.41 1.02 -28.17%

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