[EKSONS] QoQ TTM Result on 31-Mar-2005 [#4]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 6.49%
YoY- 158.71%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 289,832 275,454 296,826 312,996 298,669 294,801 272,182 4.26%
PBT 35,344 35,775 42,993 47,050 44,447 39,072 28,381 15.70%
Tax -605 -1,806 -1,665 -1,623 -1,787 -1,359 -1,667 -49.02%
NP 34,739 33,969 41,328 45,427 42,660 37,713 26,714 19.08%
-
NP to SH 34,681 33,957 41,328 45,427 42,660 37,713 26,714 18.94%
-
Tax Rate 1.71% 5.05% 3.87% 3.45% 4.02% 3.48% 5.87% -
Total Cost 255,093 241,485 255,498 267,569 256,009 257,088 245,468 2.59%
-
Net Worth 219,949 203,519 196,847 195,386 178,881 169,072 156,031 25.64%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 219,949 203,519 196,847 195,386 178,881 169,072 156,031 25.64%
NOSH 164,141 164,128 164,039 164,190 164,111 164,148 164,243 -0.04%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.99% 12.33% 13.92% 14.51% 14.28% 12.79% 9.81% -
ROE 15.77% 16.68% 20.99% 23.25% 23.85% 22.31% 17.12% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 176.57 167.83 180.95 190.63 181.99 179.59 165.72 4.30%
EPS 21.13 20.69 25.19 27.67 25.99 22.97 16.26 19.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.24 1.20 1.19 1.09 1.03 0.95 25.69%
Adjusted Per Share Value based on latest NOSH - 164,190
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 176.50 167.74 180.76 190.60 181.88 179.52 165.75 4.26%
EPS 21.12 20.68 25.17 27.66 25.98 22.97 16.27 18.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3394 1.2394 1.1987 1.1898 1.0893 1.0296 0.9502 25.63%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.88 0.99 1.09 1.17 1.47 1.10 1.06 -
P/RPS 0.50 0.59 0.60 0.61 0.81 0.61 0.64 -15.13%
P/EPS 4.16 4.79 4.33 4.23 5.66 4.79 6.52 -25.82%
EY 24.01 20.90 23.11 23.65 17.68 20.89 15.34 34.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.80 0.91 0.98 1.35 1.07 1.12 -29.64%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 23/02/06 23/08/05 30/05/05 24/02/05 29/11/04 24/08/04 -
Price 0.83 0.83 1.05 1.05 1.30 1.45 0.97 -
P/RPS 0.47 0.49 0.58 0.55 0.71 0.81 0.59 -14.03%
P/EPS 3.93 4.01 4.17 3.80 5.00 6.31 5.96 -24.18%
EY 25.46 24.93 23.99 26.35 20.00 15.84 16.77 31.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.67 0.87 0.88 1.19 1.41 1.02 -28.17%

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