[EKSONS] QoQ TTM Result on 30-Sep-2005 [#2]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -17.84%
YoY- -9.96%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 321,534 283,247 289,832 275,454 296,826 312,996 298,669 5.05%
PBT 32,438 32,638 35,344 35,775 42,993 47,050 44,447 -18.98%
Tax -450 -947 -605 -1,806 -1,665 -1,623 -1,787 -60.22%
NP 31,988 31,691 34,739 33,969 41,328 45,427 42,660 -17.50%
-
NP to SH 31,856 31,589 34,681 33,957 41,328 45,427 42,660 -17.73%
-
Tax Rate 1.39% 2.90% 1.71% 5.05% 3.87% 3.45% 4.02% -
Total Cost 289,546 251,556 255,093 241,485 255,498 267,569 256,009 8.57%
-
Net Worth 236,354 228,060 219,949 203,519 196,847 195,386 178,881 20.47%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 236,354 228,060 219,949 203,519 196,847 195,386 178,881 20.47%
NOSH 164,135 164,072 164,141 164,128 164,039 164,190 164,111 0.00%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 9.95% 11.19% 11.99% 12.33% 13.92% 14.51% 14.28% -
ROE 13.48% 13.85% 15.77% 16.68% 20.99% 23.25% 23.85% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 195.90 172.64 176.57 167.83 180.95 190.63 181.99 5.04%
EPS 19.41 19.25 21.13 20.69 25.19 27.67 25.99 -17.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.39 1.34 1.24 1.20 1.19 1.09 20.46%
Adjusted Per Share Value based on latest NOSH - 164,128
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 195.80 172.49 176.50 167.74 180.76 190.60 181.88 5.05%
EPS 19.40 19.24 21.12 20.68 25.17 27.66 25.98 -17.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4393 1.3888 1.3394 1.2394 1.1987 1.1898 1.0893 20.47%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.14 0.95 0.88 0.99 1.09 1.17 1.47 -
P/RPS 0.58 0.55 0.50 0.59 0.60 0.61 0.81 -20.01%
P/EPS 5.87 4.93 4.16 4.79 4.33 4.23 5.66 2.46%
EY 17.02 20.27 24.01 20.90 23.11 23.65 17.68 -2.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.68 0.66 0.80 0.91 0.98 1.35 -30.10%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 22/05/06 23/02/06 23/02/06 23/08/05 30/05/05 24/02/05 -
Price 1.00 0.91 0.83 0.83 1.05 1.05 1.30 -
P/RPS 0.51 0.53 0.47 0.49 0.58 0.55 0.71 -19.84%
P/EPS 5.15 4.73 3.93 4.01 4.17 3.80 5.00 1.99%
EY 19.41 21.16 25.46 24.93 23.99 26.35 20.00 -1.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.65 0.62 0.67 0.87 0.88 1.19 -30.53%

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