[EKSONS] QoQ TTM Result on 30-Sep-2008 [#2]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -7.09%
YoY- -32.25%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 251,412 291,078 287,995 360,420 345,771 361,914 390,669 -25.48%
PBT 11,176 20,734 22,987 28,526 34,556 39,959 52,474 -64.36%
Tax 5,341 4,981 8,775 8,188 5,086 2,739 -5,033 -
NP 16,517 25,715 31,762 36,714 39,642 42,698 47,441 -50.54%
-
NP to SH 17,719 26,027 31,953 36,831 39,642 42,592 47,277 -48.04%
-
Tax Rate -47.79% -24.02% -38.17% -28.70% -14.72% -6.85% 9.59% -
Total Cost 234,895 265,363 256,233 323,706 306,129 319,216 343,228 -22.35%
-
Net Worth 319,382 318,772 315,341 313,628 306,986 275,873 275,925 10.25%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 5,747 5,747 9,853 9,853 4,106 -
Div Payout % - - 17.99% 15.60% 24.86% 23.14% 8.69% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 319,382 318,772 315,341 313,628 306,986 275,873 275,925 10.25%
NOSH 163,785 164,315 164,240 164,203 164,164 164,210 164,241 -0.18%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.57% 8.83% 11.03% 10.19% 11.46% 11.80% 12.14% -
ROE 5.55% 8.16% 10.13% 11.74% 12.91% 15.44% 17.13% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 153.50 177.15 175.35 219.50 210.63 220.40 237.86 -25.34%
EPS 10.82 15.84 19.46 22.43 24.15 25.94 28.79 -47.95%
DPS 0.00 0.00 3.50 3.50 6.00 6.00 2.50 -
NAPS 1.95 1.94 1.92 1.91 1.87 1.68 1.68 10.45%
Adjusted Per Share Value based on latest NOSH - 164,203
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 153.10 177.26 175.38 219.48 210.56 220.39 237.90 -25.48%
EPS 10.79 15.85 19.46 22.43 24.14 25.94 28.79 -48.04%
DPS 0.00 0.00 3.50 3.50 6.00 6.00 2.50 -
NAPS 1.9449 1.9412 1.9203 1.9099 1.8694 1.68 1.6803 10.25%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.70 0.54 0.64 0.93 1.00 1.05 1.26 -
P/RPS 0.46 0.30 0.36 0.42 0.47 0.48 0.53 -9.01%
P/EPS 6.47 3.41 3.29 4.15 4.14 4.05 4.38 29.73%
EY 15.45 29.33 30.40 24.12 24.15 24.70 22.85 -22.98%
DY 0.00 0.00 5.47 3.76 6.00 5.71 1.98 -
P/NAPS 0.36 0.28 0.33 0.49 0.53 0.63 0.75 -38.72%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 26/05/09 26/02/09 25/11/08 26/08/08 29/05/08 22/02/08 -
Price 0.87 0.68 0.56 0.64 0.95 1.12 1.11 -
P/RPS 0.57 0.38 0.32 0.29 0.45 0.51 0.47 13.73%
P/EPS 8.04 4.29 2.88 2.85 3.93 4.32 3.86 63.16%
EY 12.43 23.29 34.74 35.05 25.42 23.16 25.93 -38.77%
DY 0.00 0.00 6.25 5.47 6.32 5.36 2.25 -
P/NAPS 0.45 0.35 0.29 0.34 0.51 0.67 0.66 -22.55%

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