[EKSONS] YoY Annualized Quarter Result on 30-Jun-2007 [#1]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	280,628	233,032	391,696	456,268	357,556	204,408	269,088	0.70%
YoY %	20.42%	-40.51%	-14.15%	27.61%	74.92%	-24.04%	-	-
Horiz. %	104.29%	86.60%	145.56%	169.56%	132.88%	75.96%	100.00%	-
PBT	34,144	968	39,200	60,812	32,008	32,808	49,036	-5.85%
YoY %	3,427.27%	-97.53%	-35.54%	89.99%	-2.44%	-33.09%	-	-
Horiz. %	69.63%	1.97%	79.94%	124.02%	65.27%	66.91%	100.00%	-
Tax	732	4,440	3,000	-6,388	-768	-2,756	-2,588	-
YoY %	-83.51%	48.00%	146.96%	-731.77%	72.13%	-6.49%	-	-
Horiz. %	-28.28%	-171.56%	-115.92%	246.83%	29.68%	106.49%	100.00%	-
NP	34,876	5,408	42,200	54,424	31,240	30,052	46,448	-4.66%
YoY %	544.90%	-87.18%	-22.46%	74.21%	3.95%	-35.30%	-	-
Horiz. %	75.09%	11.64%	90.85%	117.17%	67.26%	64.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,988	9,172	42,420	54,220	31,120	30,052	46,448	-3.72%
YoY %	303.27%	-78.38%	-21.76%	74.23%	3.55%	-35.30%	-	-
Horiz. %	79.63%	19.75%	91.33%	116.73%	67.00%	64.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-2.14%	-458.68%	-7.65%	10.50%	2.40%	8.40%	5.28%	-
YoY %	99.53%	-5,895.82%	-172.86%	337.50%	-71.43%	59.09%	-	-
Horiz. %	-40.53%	-8,687.12%	-144.89%	198.86%	45.45%	159.09%	100.00%	-
Total Cost	245,752	227,624	349,496	401,844	326,316	174,356	222,640	1.65%
YoY %	7.96%	-34.87%	-13.03%	23.15%	87.16%	-21.69%	-	-
Horiz. %	110.38%	102.24%	156.98%	180.49%	146.57%	78.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	353,127	319,382	306,986	259,495	236,354	196,847	156,031	14.57%
YoY %	10.57%	4.04%	18.30%	9.79%	20.07%	26.16%	-	-
Horiz. %	226.32%	204.69%	196.75%	166.31%	151.48%	126.16%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	353,127	319,382	306,986	259,495	236,354	196,847	156,031	14.57%
YoY %	10.57%	4.04%	18.30%	9.79%	20.07%	26.16%	-	-
Horiz. %	226.32%	204.69%	196.75%	166.31%	151.48%	126.16%	100.00%	-
NOSH	164,245	163,785	164,164	164,237	164,135	164,039	164,243	0.00%
YoY %	0.28%	-0.23%	-0.04%	0.06%	0.06%	-0.12%	-	-
Horiz. %	100.00%	99.72%	99.95%	100.00%	99.93%	99.88%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	12.43%	2.32%	10.77%	11.93%	8.74%	14.70%	17.26%	-
YoY %	435.78%	-78.46%	-9.72%	36.50%	-40.54%	-14.83%	-	-
Horiz. %	72.02%	13.44%	62.40%	69.12%	50.64%	85.17%	100.00%	-
ROE	10.47%	2.87%	13.82%	20.89%	13.17%	15.27%	29.77%	-
YoY %	264.81%	-79.23%	-33.84%	58.62%	-13.75%	-48.71%	-	-
Horiz. %	35.17%	9.64%	46.42%	70.17%	44.24%	51.29%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	170.86	142.28	238.60	277.81	217.84	124.61	163.84	0.70%
YoY %	20.09%	-40.37%	-14.11%	27.53%	74.82%	-23.94%	-	-
Horiz. %	104.28%	86.84%	145.63%	169.56%	132.96%	76.06%	100.00%	-
EPS	22.52	5.60	25.84	33.00	18.96	18.32	28.28	-3.72%
YoY %	302.14%	-78.33%	-21.70%	74.05%	3.49%	-35.22%	-	-
Horiz. %	79.63%	19.80%	91.37%	116.69%	67.04%	64.78%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.15	1.95	1.87	1.58	1.44	1.20	0.95	14.57%
YoY %	10.26%	4.28%	18.35%	9.72%	20.00%	26.32%	-	-
Horiz. %	226.32%	205.26%	196.84%	166.32%	151.58%	126.32%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 164,237
RPS	170.89	141.91	238.53	277.85	217.74	124.48	163.87	0.70%
YoY %	20.42%	-40.51%	-14.15%	27.61%	74.92%	-24.04%	-	-
Horiz. %	104.28%	86.60%	145.56%	169.56%	132.87%	75.96%	100.00%	-
EPS	22.52	5.59	25.83	33.02	18.95	18.30	28.29	-3.72%
YoY %	302.86%	-78.36%	-21.77%	74.25%	3.55%	-35.31%	-	-
Horiz. %	79.60%	19.76%	91.30%	116.72%	66.98%	64.69%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.1504	1.9449	1.8694	1.5802	1.4393	1.1987	0.9502	14.57%
YoY %	10.57%	4.04%	18.30%	9.79%	20.07%	26.15%	-	-
Horiz. %	226.31%	204.68%	196.74%	166.30%	151.47%	126.15%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.87	0.70	1.00	1.49	1.14	1.09	1.06	-
P/RPS	0.51	0.49	0.42	0.54	0.52	0.87	0.65	-3.96%
YoY %	4.08%	16.67%	-22.22%	3.85%	-40.23%	33.85%	-	-
Horiz. %	78.46%	75.38%	64.62%	83.08%	80.00%	133.85%	100.00%	-
P/EPS	3.86	12.50	3.87	4.51	6.01	5.95	3.75	0.48%
YoY %	-69.12%	223.00%	-14.19%	-24.96%	1.01%	58.67%	-	-
Horiz. %	102.93%	333.33%	103.20%	120.27%	160.27%	158.67%	100.00%	-
EY	25.89	8.00	25.84	22.16	16.63	16.81	26.68	-0.49%
YoY %	223.62%	-69.04%	16.61%	33.25%	-1.07%	-36.99%	-	-
Horiz. %	97.04%	29.99%	96.85%	83.06%	62.33%	63.01%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.40	0.36	0.53	0.94	0.79	0.91	1.12	-15.76%
YoY %	11.11%	-32.08%	-43.62%	18.99%	-13.19%	-18.75%	-	-
Horiz. %	35.71%	32.14%	47.32%	83.93%	70.54%	81.25%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	26/08/10	26/08/09	26/08/08	28/08/07	28/08/06	23/08/05	24/08/04	-
Price	1.00	0.87	0.95	1.27	1.00	1.05	0.97	-
P/RPS	0.59	0.61	0.40	0.46	0.46	0.84	0.59	0.00%
YoY %	-3.28%	52.50%	-13.04%	0.00%	-45.24%	42.37%	-	-
Horiz. %	100.00%	103.39%	67.80%	77.97%	77.97%	142.37%	100.00%	-
P/EPS	4.44	15.54	3.68	3.85	5.27	5.73	3.43	4.39%
YoY %	-71.43%	322.28%	-4.42%	-26.94%	-8.03%	67.06%	-	-
Horiz. %	129.45%	453.06%	107.29%	112.24%	153.64%	167.06%	100.00%	-
EY	22.52	6.44	27.20	25.99	18.96	17.45	29.15	-4.20%
YoY %	249.69%	-76.32%	4.66%	37.08%	8.65%	-40.14%	-	-
Horiz. %	77.26%	22.09%	93.31%	89.16%	65.04%	59.86%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.47	0.45	0.51	0.80	0.69	0.87	1.02	-12.10%
YoY %	4.44%	-11.76%	-36.25%	15.94%	-20.69%	-14.71%	-	-
Horiz. %	46.08%	44.12%	50.00%	78.43%	67.65%	85.29%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos