[EKSONS] QoQ TTM Result on 30-Jun-2006 [#1]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 0.85%
YoY- -22.92%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 329,270 313,811 337,821 321,534 283,247 289,832 275,454 12.64%
PBT 54,714 46,293 37,786 32,438 32,638 35,344 35,775 32.77%
Tax -5,111 -3,178 -1,157 -450 -947 -605 -1,806 100.20%
NP 49,603 43,115 36,629 31,988 31,691 34,739 33,969 28.74%
-
NP to SH 49,399 42,918 36,464 31,856 31,589 34,681 33,957 28.41%
-
Tax Rate 9.34% 6.86% 3.06% 1.39% 2.90% 1.71% 5.05% -
Total Cost 279,667 270,696 301,192 289,546 251,556 255,093 241,485 10.29%
-
Net Worth 279,259 264,317 246,477 236,354 228,060 219,949 203,519 23.50%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 279,259 264,317 246,477 236,354 228,060 219,949 203,519 23.50%
NOSH 164,270 164,172 164,318 164,135 164,072 164,141 164,128 0.05%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 15.06% 13.74% 10.84% 9.95% 11.19% 11.99% 12.33% -
ROE 17.69% 16.24% 14.79% 13.48% 13.85% 15.77% 16.68% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 200.44 191.15 205.59 195.90 172.64 176.57 167.83 12.57%
EPS 30.07 26.14 22.19 19.41 19.25 21.13 20.69 28.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.61 1.50 1.44 1.39 1.34 1.24 23.43%
Adjusted Per Share Value based on latest NOSH - 164,135
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 200.51 191.10 205.72 195.80 172.49 176.50 167.74 12.64%
EPS 30.08 26.14 22.21 19.40 19.24 21.12 20.68 28.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7006 1.6096 1.501 1.4393 1.3888 1.3394 1.2394 23.50%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.76 1.36 1.01 1.14 0.95 0.88 0.99 -
P/RPS 0.88 0.71 0.49 0.58 0.55 0.50 0.59 30.57%
P/EPS 5.85 5.20 4.55 5.87 4.93 4.16 4.79 14.27%
EY 17.09 19.22 21.97 17.02 20.27 24.01 20.90 -12.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.84 0.67 0.79 0.68 0.66 0.80 19.13%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 13/02/07 22/11/06 28/08/06 22/05/06 23/02/06 23/02/06 -
Price 1.72 1.90 1.39 1.00 0.91 0.83 0.83 -
P/RPS 0.86 0.99 0.68 0.51 0.53 0.47 0.49 45.55%
P/EPS 5.72 7.27 6.26 5.15 4.73 3.93 4.01 26.74%
EY 17.48 13.76 15.96 19.41 21.16 25.46 24.93 -21.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.18 0.93 0.69 0.65 0.62 0.67 31.50%

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