[EKSONS] QoQ TTM Result on 30-Sep-2001 [#2]

Announcement Date
11-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- -117.77%
YoY- -103.81%
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 283,558 268,856 224,572 207,511 187,303 178,260 143,502 57.66%
PBT -7,080 -10,670 -5,361 -764 5,177 11,375 27,203 -
Tax 183 3,063 2,705 2,645 2,570 -297 -97 -
NP -6,897 -7,607 -2,656 1,881 7,747 11,078 27,106 -
-
NP to SH -6,897 -10,373 -5,422 -885 4,981 11,078 27,106 -
-
Tax Rate - - - - -49.64% 2.61% 0.36% -
Total Cost 290,455 276,463 227,228 205,630 179,556 167,182 116,396 84.28%
-
Net Worth 135,395 133,349 135,940 137,584 141,592 143,957 142,501 -3.36%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 135,395 133,349 135,940 137,584 141,592 143,957 142,501 -3.36%
NOSH 165,116 164,628 163,783 163,791 164,642 163,587 163,795 0.53%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin -2.43% -2.83% -1.18% 0.91% 4.14% 6.21% 18.89% -
ROE -5.09% -7.78% -3.99% -0.64% 3.52% 7.70% 19.02% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 171.73 163.31 137.11 126.69 113.76 108.97 87.61 56.81%
EPS -4.18 -6.30 -3.31 -0.54 3.03 6.77 16.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.81 0.83 0.84 0.86 0.88 0.87 -3.87%
Adjusted Per Share Value based on latest NOSH - 163,791
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 172.68 163.72 136.76 126.37 114.06 108.55 87.39 57.66%
EPS -4.20 -6.32 -3.30 -0.54 3.03 6.75 16.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8245 0.812 0.8278 0.8378 0.8623 0.8766 0.8678 -3.36%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.08 1.05 1.06 1.06 1.32 1.03 1.54 -
P/RPS 0.63 0.64 0.77 0.84 1.16 0.95 1.76 -49.68%
P/EPS -25.86 -16.66 -32.02 -196.18 43.63 15.21 9.31 -
EY -3.87 -6.00 -3.12 -0.51 2.29 6.57 10.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.30 1.28 1.26 1.53 1.17 1.77 -17.80%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 30/05/02 26/02/02 11/01/02 29/08/01 29/05/01 27/02/01 -
Price 1.03 1.11 1.03 1.08 1.30 1.22 1.30 -
P/RPS 0.60 0.68 0.75 0.85 1.14 1.12 1.48 -45.31%
P/EPS -24.66 -17.62 -31.11 -199.88 42.97 18.02 7.86 -
EY -4.06 -5.68 -3.21 -0.50 2.33 5.55 12.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.37 1.24 1.29 1.51 1.39 1.49 -10.60%

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