[EKSONS] QoQ TTM Result on 31-Mar-2003 [#4]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 325.09%
YoY- 168.44%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 255,078 247,799 243,639 256,369 272,202 275,306 283,558 -6.79%
PBT 14,474 10,355 9,530 7,119 1,600 -1,614 -7,080 -
Tax -1,871 -1,470 -684 -20 70 153 183 -
NP 12,603 8,885 8,846 7,099 1,670 -1,461 -6,897 -
-
NP to SH 12,603 8,885 8,846 7,099 1,670 -1,461 -6,897 -
-
Tax Rate 12.93% 14.20% 7.18% 0.28% -4.38% - - -
Total Cost 242,475 238,914 234,793 249,270 270,532 276,767 290,455 -11.31%
-
Net Worth 136,461 131,263 131,040 141,238 137,864 135,843 135,395 0.52%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 136,461 131,263 131,040 141,238 137,864 135,843 135,395 0.52%
NOSH 164,411 164,078 163,800 164,230 164,124 163,666 165,116 -0.28%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.94% 3.59% 3.63% 2.77% 0.61% -0.53% -2.43% -
ROE 9.24% 6.77% 6.75% 5.03% 1.21% -1.08% -5.09% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 155.15 151.02 148.74 156.10 165.85 168.21 171.73 -6.52%
EPS 7.67 5.42 5.40 4.32 1.02 -0.89 -4.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.80 0.80 0.86 0.84 0.83 0.82 0.80%
Adjusted Per Share Value based on latest NOSH - 164,230
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 155.33 150.90 148.37 156.12 165.76 167.65 172.68 -6.79%
EPS 7.67 5.41 5.39 4.32 1.02 -0.89 -4.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.831 0.7993 0.798 0.8601 0.8395 0.8272 0.8245 0.52%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.09 1.05 0.74 0.76 0.93 0.99 1.08 -
P/RPS 0.70 0.70 0.50 0.49 0.56 0.59 0.63 7.25%
P/EPS 14.22 19.39 13.70 17.58 91.40 -110.90 -25.86 -
EY 7.03 5.16 7.30 5.69 1.09 -0.90 -3.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.31 0.93 0.88 1.11 1.19 1.32 -0.50%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 20/11/03 27/08/03 29/05/03 27/02/03 27/11/02 29/08/02 -
Price 1.18 1.08 1.16 0.75 0.80 0.99 1.03 -
P/RPS 0.76 0.72 0.78 0.48 0.48 0.59 0.60 17.01%
P/EPS 15.39 19.94 21.48 17.35 78.62 -110.90 -24.66 -
EY 6.50 5.01 4.66 5.76 1.27 -0.90 -4.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.35 1.45 0.87 0.95 1.19 1.26 8.27%

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