[EKSONS] QoQ Quarter Result on 31-Mar-2006 [#4]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
22-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -32.24%
YoY- -29.89%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 62,061 82,662 89,389 79,699 86,071 66,375 51,102 13.78%
PBT 18,903 12,123 8,002 7,265 10,396 6,775 8,202 74.21%
Tax -1,669 -1,348 -192 31 352 -641 -689 80.07%
NP 17,234 10,775 7,810 7,296 10,748 6,134 7,513 73.67%
-
NP to SH 17,156 10,730 7,780 7,252 10,702 6,122 7,513 73.14%
-
Tax Rate 8.83% 11.12% 2.40% -0.43% -3.39% 9.46% 8.40% -
Total Cost 44,827 71,887 81,579 72,403 75,323 60,241 43,589 1.87%
-
Net Worth 264,317 246,477 236,354 228,060 219,949 203,519 196,847 21.64%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 264,317 246,477 236,354 228,060 219,949 203,519 196,847 21.64%
NOSH 164,172 164,318 164,135 164,072 164,141 164,128 164,039 0.05%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 27.77% 13.04% 8.74% 9.15% 12.49% 9.24% 14.70% -
ROE 6.49% 4.35% 3.29% 3.18% 4.87% 3.01% 3.82% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 37.80 50.31 54.46 48.58 52.44 40.44 31.15 13.72%
EPS 10.45 6.53 4.74 4.42 6.52 3.73 4.58 73.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.50 1.44 1.39 1.34 1.24 1.20 21.58%
Adjusted Per Share Value based on latest NOSH - 164,072
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 37.79 50.34 54.43 48.53 52.41 40.42 31.12 13.78%
EPS 10.45 6.53 4.74 4.42 6.52 3.73 4.58 73.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6096 1.501 1.4393 1.3888 1.3394 1.2394 1.1987 21.64%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.36 1.01 1.14 0.95 0.88 0.99 1.09 -
P/RPS 3.60 2.01 2.09 1.96 1.68 2.45 3.50 1.89%
P/EPS 13.01 15.47 24.05 21.49 13.50 26.54 23.80 -33.07%
EY 7.68 6.47 4.16 4.65 7.41 3.77 4.20 49.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.67 0.79 0.68 0.66 0.80 0.91 -5.18%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 13/02/07 22/11/06 28/08/06 22/05/06 23/02/06 23/02/06 23/08/05 -
Price 1.90 1.39 1.00 0.91 0.83 0.83 1.05 -
P/RPS 5.03 2.76 1.84 1.87 1.58 2.05 3.37 30.50%
P/EPS 18.18 21.29 21.10 20.59 12.73 22.25 22.93 -14.30%
EY 5.50 4.70 4.74 4.86 7.86 4.49 4.36 16.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.93 0.69 0.65 0.62 0.67 0.87 22.46%

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