[EKSONS] YoY Annualized Quarter Result on 30-Jun-2008 [#1]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 2.33%
YoY- -21.76%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 475,836 280,628 233,032 391,696 456,268 357,556 204,408 15.11%
PBT 90,844 34,144 968 39,200 60,812 32,008 32,808 18.49%
Tax -11,224 732 4,440 3,000 -6,388 -768 -2,756 26.35%
NP 79,620 34,876 5,408 42,200 54,424 31,240 30,052 17.62%
-
NP to SH 72,496 36,988 9,172 42,420 54,220 31,120 30,052 15.80%
-
Tax Rate 12.36% -2.14% -458.68% -7.65% 10.50% 2.40% 8.40% -
Total Cost 396,216 245,752 227,624 349,496 401,844 326,316 174,356 14.65%
-
Net Worth 377,583 353,127 319,382 306,986 259,495 236,354 196,847 11.46%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 377,583 353,127 319,382 306,986 259,495 236,354 196,847 11.46%
NOSH 164,166 164,245 163,785 164,164 164,237 164,135 164,039 0.01%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 16.73% 12.43% 2.32% 10.77% 11.93% 8.74% 14.70% -
ROE 19.20% 10.47% 2.87% 13.82% 20.89% 13.17% 15.27% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 289.85 170.86 142.28 238.60 277.81 217.84 124.61 15.10%
EPS 44.16 22.52 5.60 25.84 33.00 18.96 18.32 15.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.15 1.95 1.87 1.58 1.44 1.20 11.44%
Adjusted Per Share Value based on latest NOSH - 164,164
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 289.77 170.89 141.91 238.53 277.85 217.74 124.48 15.11%
EPS 44.15 22.52 5.59 25.83 33.02 18.95 18.30 15.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2994 2.1504 1.9449 1.8694 1.5802 1.4393 1.1987 11.46%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.23 0.87 0.70 1.00 1.49 1.14 1.09 -
P/RPS 0.42 0.51 0.49 0.42 0.54 0.52 0.87 -11.42%
P/EPS 2.79 3.86 12.50 3.87 4.51 6.01 5.95 -11.85%
EY 35.90 25.89 8.00 25.84 22.16 16.63 16.81 13.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.40 0.36 0.53 0.94 0.79 0.91 -8.61%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 22/08/11 26/08/10 26/08/09 26/08/08 28/08/07 28/08/06 23/08/05 -
Price 1.06 1.00 0.87 0.95 1.27 1.00 1.05 -
P/RPS 0.37 0.59 0.61 0.40 0.46 0.46 0.84 -12.76%
P/EPS 2.40 4.44 15.54 3.68 3.85 5.27 5.73 -13.49%
EY 41.66 22.52 6.44 27.20 25.99 18.96 17.45 15.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.45 0.51 0.80 0.69 0.87 -10.07%

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