[EKSONS] QoQ Quarter Result on 31-Mar-2007 [#4]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -19.95%
YoY- 89.37%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 124,843 56,601 114,067 95,158 62,061 82,662 89,389 24.86%
PBT 9,373 12,212 15,203 15,686 18,903 12,123 8,002 11.08%
Tax 694 -2,228 -1,597 -1,902 -1,669 -1,348 -192 -
NP 10,067 9,984 13,606 13,784 17,234 10,775 7,810 18.38%
-
NP to SH 10,068 9,921 13,555 13,733 17,156 10,730 7,780 18.69%
-
Tax Rate -7.40% 18.24% 10.50% 12.13% 8.83% 11.12% 2.40% -
Total Cost 114,776 46,617 100,461 81,374 44,827 71,887 81,579 25.48%
-
Net Worth 275,925 269,378 259,495 279,259 264,317 246,477 236,354 10.83%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 4,106 - - - - - -
Div Payout % - 41.39% - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 275,925 269,378 259,495 279,259 264,317 246,477 236,354 10.83%
NOSH 164,241 164,254 164,237 164,270 164,172 164,318 164,135 0.04%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 8.06% 17.64% 11.93% 14.49% 27.77% 13.04% 8.74% -
ROE 3.65% 3.68% 5.22% 4.92% 6.49% 4.35% 3.29% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 76.01 34.46 69.45 57.93 37.80 50.31 54.46 24.81%
EPS 6.13 6.04 8.25 8.36 10.45 6.53 4.74 18.64%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.64 1.58 1.70 1.61 1.50 1.44 10.79%
Adjusted Per Share Value based on latest NOSH - 164,270
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 76.03 34.47 69.46 57.95 37.79 50.34 54.43 24.88%
EPS 6.13 6.04 8.25 8.36 10.45 6.53 4.74 18.64%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6803 1.6404 1.5802 1.7006 1.6096 1.501 1.4393 10.84%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.26 1.32 1.49 1.76 1.36 1.01 1.14 -
P/RPS 1.66 3.83 2.15 3.04 3.60 2.01 2.09 -14.19%
P/EPS 20.55 21.85 18.05 21.05 13.01 15.47 24.05 -9.92%
EY 4.87 4.58 5.54 4.75 7.68 6.47 4.16 11.04%
DY 0.00 1.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.80 0.94 1.04 0.84 0.67 0.79 -3.39%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 22/02/08 21/11/07 28/08/07 31/05/07 13/02/07 22/11/06 28/08/06 -
Price 1.11 1.27 1.27 1.72 1.90 1.39 1.00 -
P/RPS 1.46 3.69 1.83 2.97 5.03 2.76 1.84 -14.25%
P/EPS 18.11 21.03 15.39 20.57 18.18 21.29 21.10 -9.66%
EY 5.52 4.76 6.50 4.86 5.50 4.70 4.74 10.65%
DY 0.00 1.97 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.77 0.80 1.01 1.18 0.93 0.69 -2.91%

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