[EKSONS] QoQ TTM Result on 30-Jun-2004 [#1]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 52.14%
YoY- 201.99%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 312,996 298,669 294,801 272,182 261,729 255,078 247,799 16.83%
PBT 47,050 44,447 39,072 28,381 19,256 14,474 10,355 174.07%
Tax -1,623 -1,787 -1,359 -1,667 -1,697 -1,871 -1,470 6.81%
NP 45,427 42,660 37,713 26,714 17,559 12,603 8,885 196.48%
-
NP to SH 45,427 42,660 37,713 26,714 17,559 12,603 8,885 196.48%
-
Tax Rate 3.45% 4.02% 3.48% 5.87% 8.81% 12.93% 14.20% -
Total Cost 267,569 256,009 257,088 245,468 244,170 242,475 238,914 7.83%
-
Net Worth 195,386 178,881 169,072 156,031 144,636 136,461 131,263 30.33%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 195,386 178,881 169,072 156,031 144,636 136,461 131,263 30.33%
NOSH 164,190 164,111 164,148 164,243 164,360 164,411 164,078 0.04%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 14.51% 14.28% 12.79% 9.81% 6.71% 4.94% 3.59% -
ROE 23.25% 23.85% 22.31% 17.12% 12.14% 9.24% 6.77% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 190.63 181.99 179.59 165.72 159.24 155.15 151.02 16.78%
EPS 27.67 25.99 22.97 16.26 10.68 7.67 5.42 196.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.09 1.03 0.95 0.88 0.83 0.80 30.27%
Adjusted Per Share Value based on latest NOSH - 164,243
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 190.60 181.88 179.52 165.75 159.38 155.33 150.90 16.83%
EPS 27.66 25.98 22.97 16.27 10.69 7.67 5.41 196.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1898 1.0893 1.0296 0.9502 0.8808 0.831 0.7993 30.33%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.17 1.47 1.10 1.06 1.17 1.09 1.05 -
P/RPS 0.61 0.81 0.61 0.64 0.73 0.70 0.70 -8.75%
P/EPS 4.23 5.66 4.79 6.52 10.95 14.22 19.39 -63.72%
EY 23.65 17.68 20.89 15.34 9.13 7.03 5.16 175.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.35 1.07 1.12 1.33 1.31 1.31 -17.57%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 24/02/05 29/11/04 24/08/04 27/05/04 27/02/04 20/11/03 -
Price 1.05 1.30 1.45 0.97 1.05 1.18 1.08 -
P/RPS 0.55 0.71 0.81 0.59 0.66 0.76 0.72 -16.42%
P/EPS 3.80 5.00 6.31 5.96 9.83 15.39 19.94 -66.85%
EY 26.35 20.00 15.84 16.77 10.17 6.50 5.01 202.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.19 1.41 1.02 1.19 1.42 1.35 -24.80%

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