[EKSONS] QoQ TTM Result on 30-Jun-2007 [#1]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 11.69%
YoY- 73.2%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 361,914 390,669 327,887 353,948 329,270 313,811 337,821 4.69%
PBT 39,959 52,474 62,004 61,915 54,714 46,293 37,786 3.79%
Tax 2,739 -5,033 -7,396 -6,516 -5,111 -3,178 -1,157 -
NP 42,698 47,441 54,608 55,399 49,603 43,115 36,629 10.75%
-
NP to SH 42,592 47,277 54,365 55,174 49,399 42,918 36,464 10.90%
-
Tax Rate -6.85% 9.59% 11.93% 10.52% 9.34% 6.86% 3.06% -
Total Cost 319,216 343,228 273,279 298,549 279,667 270,696 301,192 3.94%
-
Net Worth 275,873 275,925 269,378 259,495 279,259 264,317 246,477 7.79%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 9,853 4,106 4,106 - - - - -
Div Payout % 23.14% 8.69% 7.55% - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 275,873 275,925 269,378 259,495 279,259 264,317 246,477 7.79%
NOSH 164,210 164,241 164,254 164,237 164,270 164,172 164,318 -0.04%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 11.80% 12.14% 16.65% 15.65% 15.06% 13.74% 10.84% -
ROE 15.44% 17.13% 20.18% 21.26% 17.69% 16.24% 14.79% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 220.40 237.86 199.62 215.51 200.44 191.15 205.59 4.74%
EPS 25.94 28.79 33.10 33.59 30.07 26.14 22.19 10.96%
DPS 6.00 2.50 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.68 1.64 1.58 1.70 1.61 1.50 7.84%
Adjusted Per Share Value based on latest NOSH - 164,237
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 220.39 237.90 199.67 215.54 200.51 191.10 205.72 4.69%
EPS 25.94 28.79 33.11 33.60 30.08 26.14 22.21 10.89%
DPS 6.00 2.50 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.6803 1.6404 1.5802 1.7006 1.6096 1.501 7.79%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.05 1.26 1.32 1.49 1.76 1.36 1.01 -
P/RPS 0.48 0.53 0.66 0.69 0.88 0.71 0.49 -1.36%
P/EPS 4.05 4.38 3.99 4.44 5.85 5.20 4.55 -7.46%
EY 24.70 22.85 25.07 22.55 17.09 19.22 21.97 8.11%
DY 5.71 1.98 1.89 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.75 0.80 0.94 1.04 0.84 0.67 -4.01%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 22/02/08 21/11/07 28/08/07 31/05/07 13/02/07 22/11/06 -
Price 1.12 1.11 1.27 1.27 1.72 1.90 1.39 -
P/RPS 0.51 0.47 0.64 0.59 0.86 0.99 0.68 -17.43%
P/EPS 4.32 3.86 3.84 3.78 5.72 7.27 6.26 -21.89%
EY 23.16 25.93 26.06 26.45 17.48 13.76 15.96 28.14%
DY 5.36 2.25 1.97 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.66 0.77 0.80 1.01 1.18 0.93 -19.62%

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