[EKSONS] QoQ TTM Result on 31-Dec-2005 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 2.13%
YoY- -18.7%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 337,821 321,534 283,247 289,832 275,454 296,826 312,996 5.21%
PBT 37,786 32,438 32,638 35,344 35,775 42,993 47,050 -13.58%
Tax -1,157 -450 -947 -605 -1,806 -1,665 -1,623 -20.18%
NP 36,629 31,988 31,691 34,739 33,969 41,328 45,427 -13.35%
-
NP to SH 36,464 31,856 31,589 34,681 33,957 41,328 45,427 -13.61%
-
Tax Rate 3.06% 1.39% 2.90% 1.71% 5.05% 3.87% 3.45% -
Total Cost 301,192 289,546 251,556 255,093 241,485 255,498 267,569 8.20%
-
Net Worth 246,477 236,354 228,060 219,949 203,519 196,847 195,386 16.73%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 246,477 236,354 228,060 219,949 203,519 196,847 195,386 16.73%
NOSH 164,318 164,135 164,072 164,141 164,128 164,039 164,190 0.05%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 10.84% 9.95% 11.19% 11.99% 12.33% 13.92% 14.51% -
ROE 14.79% 13.48% 13.85% 15.77% 16.68% 20.99% 23.25% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 205.59 195.90 172.64 176.57 167.83 180.95 190.63 5.16%
EPS 22.19 19.41 19.25 21.13 20.69 25.19 27.67 -13.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.44 1.39 1.34 1.24 1.20 1.19 16.67%
Adjusted Per Share Value based on latest NOSH - 164,141
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 205.72 195.80 172.49 176.50 167.74 180.76 190.60 5.21%
EPS 22.21 19.40 19.24 21.12 20.68 25.17 27.66 -13.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.501 1.4393 1.3888 1.3394 1.2394 1.1987 1.1898 16.73%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.01 1.14 0.95 0.88 0.99 1.09 1.17 -
P/RPS 0.49 0.58 0.55 0.50 0.59 0.60 0.61 -13.57%
P/EPS 4.55 5.87 4.93 4.16 4.79 4.33 4.23 4.97%
EY 21.97 17.02 20.27 24.01 20.90 23.11 23.65 -4.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.79 0.68 0.66 0.80 0.91 0.98 -22.37%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 28/08/06 22/05/06 23/02/06 23/02/06 23/08/05 30/05/05 -
Price 1.39 1.00 0.91 0.83 0.83 1.05 1.05 -
P/RPS 0.68 0.51 0.53 0.47 0.49 0.58 0.55 15.17%
P/EPS 6.26 5.15 4.73 3.93 4.01 4.17 3.80 39.44%
EY 15.96 19.41 21.16 25.46 24.93 23.99 26.35 -28.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.69 0.65 0.62 0.67 0.87 0.88 3.74%

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