[EKSONS] YoY Annualized Quarter Result on 30-Jun-2010 [#1]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 31.55%
YoY- 303.27%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 319,756 444,000 475,836 280,628 233,032 391,696 456,268 -5.74%
PBT 71,144 47,948 90,844 34,144 968 39,200 60,812 2.64%
Tax -16,616 -1,636 -11,224 732 4,440 3,000 -6,388 17.25%
NP 54,528 46,312 79,620 34,876 5,408 42,200 54,424 0.03%
-
NP to SH 36,260 39,780 72,496 36,988 9,172 42,420 54,220 -6.47%
-
Tax Rate 23.36% 3.41% 12.36% -2.14% -458.68% -7.65% 10.50% -
Total Cost 265,228 397,688 396,216 245,752 227,624 349,496 401,844 -6.68%
-
Net Worth 412,194 398,784 377,583 353,127 319,382 306,986 259,495 8.01%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 412,194 398,784 377,583 353,127 319,382 306,986 259,495 8.01%
NOSH 164,221 164,108 164,166 164,245 163,785 164,164 164,237 -0.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 17.05% 10.43% 16.73% 12.43% 2.32% 10.77% 11.93% -
ROE 8.80% 9.98% 19.20% 10.47% 2.87% 13.82% 20.89% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 194.71 270.55 289.85 170.86 142.28 238.60 277.81 -5.74%
EPS 22.08 24.24 44.16 22.52 5.60 25.84 33.00 -6.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.51 2.43 2.30 2.15 1.95 1.87 1.58 8.01%
Adjusted Per Share Value based on latest NOSH - 164,245
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 194.72 270.38 289.77 170.89 141.91 238.53 277.85 -5.74%
EPS 22.08 24.22 44.15 22.52 5.59 25.83 33.02 -6.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5101 2.4285 2.2994 2.1504 1.9449 1.8694 1.5802 8.01%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.96 1.05 1.23 0.87 0.70 1.00 1.49 -
P/RPS 0.49 0.39 0.42 0.51 0.49 0.42 0.54 -1.60%
P/EPS 4.35 4.33 2.79 3.86 12.50 3.87 4.51 -0.59%
EY 23.00 23.09 35.90 25.89 8.00 25.84 22.16 0.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.53 0.40 0.36 0.53 0.94 -13.99%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 23/08/13 30/08/12 22/08/11 26/08/10 26/08/09 26/08/08 28/08/07 -
Price 0.955 1.12 1.06 1.00 0.87 0.95 1.27 -
P/RPS 0.49 0.41 0.37 0.59 0.61 0.40 0.46 1.05%
P/EPS 4.33 4.62 2.40 4.44 15.54 3.68 3.85 1.97%
EY 23.12 21.64 41.66 22.52 6.44 27.20 25.99 -1.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.46 0.46 0.47 0.45 0.51 0.80 -11.65%

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