[EKSONS] YoY Annualized Quarter Result on 30-Sep-2002 [#2]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 122.89%
YoY- 155.08%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 234,954 310,038 243,894 261,034 248,134 189,632 25,792 -2.32%
PBT 29,954 52,502 12,872 6,400 -11,710 12,566 -774 -
Tax -2,630 -2,294 -2,970 -70 11,710 -134 774 -
NP 27,324 50,208 9,902 6,330 0 12,432 0 -100.00%
-
NP to SH 27,270 50,208 9,902 6,330 -11,492 12,432 -774 -
-
Tax Rate 8.78% 4.37% 23.07% 1.09% - 1.07% - -
Total Cost 207,630 259,830 233,992 254,704 248,134 177,200 25,792 -2.19%
-
Net Worth 203,703 169,111 131,588 136,111 137,903 139,408 -43,687 -
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 203,703 169,111 131,588 136,111 137,903 139,408 -43,687 -
NOSH 164,277 164,185 164,485 163,989 164,171 164,010 19,948 -2.21%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 11.63% 16.19% 4.06% 2.42% 0.00% 6.56% 0.00% -
ROE 13.39% 29.69% 7.53% 4.65% -8.33% 8.92% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 143.02 188.83 148.28 159.18 151.14 115.62 129.29 -0.10%
EPS 16.60 30.58 6.02 3.86 -7.00 7.58 -3.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.03 0.80 0.83 0.84 0.85 -2.19 -
Adjusted Per Share Value based on latest NOSH - 163,666
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 143.08 188.80 148.52 158.96 151.10 115.48 15.71 -2.32%
EPS 16.61 30.57 6.03 3.85 -7.00 7.57 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2405 1.0298 0.8013 0.8289 0.8398 0.849 -0.266 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.99 1.10 1.05 0.99 1.06 2.27 0.00 -
P/RPS 0.69 0.58 0.71 0.62 0.70 1.96 0.00 -100.00%
P/EPS 5.96 3.60 17.44 25.65 -15.14 29.95 0.00 -100.00%
EY 16.77 27.80 5.73 3.90 -6.60 3.34 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.07 1.31 1.19 1.26 2.67 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 23/02/06 29/11/04 20/11/03 27/11/02 11/01/02 27/11/00 30/11/99 -
Price 0.83 1.45 1.08 0.99 1.08 1.93 0.00 -
P/RPS 0.58 0.77 0.73 0.62 0.71 1.67 0.00 -100.00%
P/EPS 5.00 4.74 17.94 25.65 -15.43 25.46 0.00 -100.00%
EY 20.00 21.09 5.57 3.90 -6.48 3.93 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.41 1.35 1.19 1.29 2.27 0.00 -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
Post a Comment