[EKSONS] QoQ TTM Result on 30-Jun-2008 [#1]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -6.93%
YoY- -28.15%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 291,078 287,995 360,420 345,771 361,914 390,669 327,887 -7.62%
PBT 20,734 22,987 28,526 34,556 39,959 52,474 62,004 -51.79%
Tax 4,981 8,775 8,188 5,086 2,739 -5,033 -7,396 -
NP 25,715 31,762 36,714 39,642 42,698 47,441 54,608 -39.44%
-
NP to SH 26,027 31,953 36,831 39,642 42,592 47,277 54,365 -38.77%
-
Tax Rate -24.02% -38.17% -28.70% -14.72% -6.85% 9.59% 11.93% -
Total Cost 265,363 256,233 323,706 306,129 319,216 343,228 273,279 -1.93%
-
Net Worth 318,772 315,341 313,628 306,986 275,873 275,925 269,378 11.86%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 5,747 5,747 9,853 9,853 4,106 4,106 -
Div Payout % - 17.99% 15.60% 24.86% 23.14% 8.69% 7.55% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 318,772 315,341 313,628 306,986 275,873 275,925 269,378 11.86%
NOSH 164,315 164,240 164,203 164,164 164,210 164,241 164,254 0.02%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 8.83% 11.03% 10.19% 11.46% 11.80% 12.14% 16.65% -
ROE 8.16% 10.13% 11.74% 12.91% 15.44% 17.13% 20.18% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 177.15 175.35 219.50 210.63 220.40 237.86 199.62 -7.64%
EPS 15.84 19.46 22.43 24.15 25.94 28.79 33.10 -38.79%
DPS 0.00 3.50 3.50 6.00 6.00 2.50 2.50 -
NAPS 1.94 1.92 1.91 1.87 1.68 1.68 1.64 11.83%
Adjusted Per Share Value based on latest NOSH - 164,164
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 177.26 175.38 219.48 210.56 220.39 237.90 199.67 -7.62%
EPS 15.85 19.46 22.43 24.14 25.94 28.79 33.11 -38.77%
DPS 0.00 3.50 3.50 6.00 6.00 2.50 2.50 -
NAPS 1.9412 1.9203 1.9099 1.8694 1.68 1.6803 1.6404 11.86%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.54 0.64 0.93 1.00 1.05 1.26 1.32 -
P/RPS 0.30 0.36 0.42 0.47 0.48 0.53 0.66 -40.85%
P/EPS 3.41 3.29 4.15 4.14 4.05 4.38 3.99 -9.93%
EY 29.33 30.40 24.12 24.15 24.70 22.85 25.07 11.01%
DY 0.00 5.47 3.76 6.00 5.71 1.98 1.89 -
P/NAPS 0.28 0.33 0.49 0.53 0.63 0.75 0.80 -50.30%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 26/02/09 25/11/08 26/08/08 29/05/08 22/02/08 21/11/07 -
Price 0.68 0.56 0.64 0.95 1.12 1.11 1.27 -
P/RPS 0.38 0.32 0.29 0.45 0.51 0.47 0.64 -29.33%
P/EPS 4.29 2.88 2.85 3.93 4.32 3.86 3.84 7.66%
EY 23.29 34.74 35.05 25.42 23.16 25.93 26.06 -7.21%
DY 0.00 6.25 5.47 6.32 5.36 2.25 1.97 -
P/NAPS 0.35 0.29 0.34 0.51 0.67 0.66 0.77 -40.85%

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