[EKSONS] YoY Annualized Quarter Result on 30-Jun-2003 [#1]

Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 38.44%
YoY- 246.06%
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 357,556 204,408 269,088 227,276 278,196 219,388 183,216 11.78%
PBT 32,008 32,808 49,036 12,536 2,892 -11,468 13,324 15.71%
Tax -768 -2,756 -2,588 -2,708 -52 11,468 0 -
NP 31,240 30,052 46,448 9,828 2,840 0 13,324 15.25%
-
NP to SH 31,120 30,052 46,448 9,828 2,840 -11,064 13,324 15.17%
-
Tax Rate 2.40% 8.40% 5.28% 21.60% 1.80% - 0.00% -
Total Cost 326,316 174,356 222,640 217,448 275,356 219,388 169,892 11.48%
-
Net Worth 236,354 196,847 156,031 131,040 135,395 141,592 138,236 9.34%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 236,354 196,847 156,031 131,040 135,395 141,592 138,236 9.34%
NOSH 164,135 164,039 164,243 163,800 165,116 164,642 166,550 -0.24%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 8.74% 14.70% 17.26% 4.32% 1.02% 0.00% 7.27% -
ROE 13.17% 15.27% 29.77% 7.50% 2.10% -7.81% 9.64% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 217.84 124.61 163.84 138.75 168.48 133.25 110.01 12.05%
EPS 18.96 18.32 28.28 6.00 1.72 -6.72 8.00 15.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.20 0.95 0.80 0.82 0.86 0.83 9.61%
Adjusted Per Share Value based on latest NOSH - 163,800
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 217.74 124.48 163.87 138.40 169.41 133.60 111.57 11.78%
EPS 18.95 18.30 28.29 5.98 1.73 -6.74 8.11 15.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4393 1.1987 0.9502 0.798 0.8245 0.8623 0.8418 9.34%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.14 1.09 1.06 0.74 1.08 1.32 2.68 -
P/RPS 0.52 0.87 0.65 0.53 0.64 0.99 2.44 -22.70%
P/EPS 6.01 5.95 3.75 12.33 62.79 -19.64 33.50 -24.89%
EY 16.63 16.81 26.68 8.11 1.59 -5.09 2.99 33.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.91 1.12 0.93 1.32 1.53 3.23 -20.91%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 23/08/05 24/08/04 27/08/03 29/08/02 29/08/01 28/08/00 -
Price 1.00 1.05 0.97 1.16 1.03 1.30 2.54 -
P/RPS 0.46 0.84 0.59 0.84 0.61 0.98 2.31 -23.57%
P/EPS 5.27 5.73 3.43 19.33 59.88 -19.35 31.75 -25.85%
EY 18.96 17.45 29.15 5.17 1.67 -5.17 3.15 34.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.87 1.02 1.45 1.26 1.51 3.06 -21.97%

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