[EKSONS] YoY Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 8.1%
YoY- 407.05%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 341,336 344,102 234,954 310,038 243,894 261,034 248,134 5.45%
PBT 54,830 40,250 29,954 52,502 12,872 6,400 -11,710 -
Tax -7,902 -3,080 -2,630 -2,294 -2,970 -70 11,710 -
NP 46,928 37,170 27,324 50,208 9,902 6,330 0 -
-
NP to SH 46,700 37,020 27,270 50,208 9,902 6,330 -11,492 -
-
Tax Rate 14.41% 7.65% 8.78% 4.37% 23.07% 1.09% - -
Total Cost 294,408 306,932 207,630 259,830 233,992 254,704 248,134 2.88%
-
Net Worth 269,361 246,362 203,703 169,111 131,588 136,111 137,903 11.79%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 8,212 - - - - - - -
Div Payout % 17.59% - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 269,361 246,362 203,703 169,111 131,588 136,111 137,903 11.79%
NOSH 164,244 164,241 164,277 164,185 164,485 163,989 164,171 0.00%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 13.75% 10.80% 11.63% 16.19% 4.06% 2.42% 0.00% -
ROE 17.34% 15.03% 13.39% 29.69% 7.53% 4.65% -8.33% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 207.82 209.51 143.02 188.83 148.28 159.18 151.14 5.44%
EPS 28.44 22.54 16.60 30.58 6.02 3.86 -7.00 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.50 1.24 1.03 0.80 0.83 0.84 11.79%
Adjusted Per Share Value based on latest NOSH - 164,148
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 207.86 209.55 143.08 188.80 148.52 158.96 151.10 5.45%
EPS 28.44 22.54 16.61 30.57 6.03 3.85 -7.00 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6403 1.5003 1.2405 1.0298 0.8013 0.8289 0.8398 11.79%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.32 1.01 0.99 1.10 1.05 0.99 1.06 -
P/RPS 0.64 0.48 0.69 0.58 0.71 0.62 0.70 -1.48%
P/EPS 4.64 4.48 5.96 3.60 17.44 25.65 -15.14 -
EY 21.54 22.32 16.77 27.80 5.73 3.90 -6.60 -
DY 3.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.67 0.80 1.07 1.31 1.19 1.26 -7.28%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 21/11/07 22/11/06 23/02/06 29/11/04 20/11/03 27/11/02 11/01/02 -
Price 1.27 1.39 0.83 1.45 1.08 0.99 1.08 -
P/RPS 0.61 0.66 0.58 0.77 0.73 0.62 0.71 -2.49%
P/EPS 4.47 6.17 5.00 4.74 17.94 25.65 -15.43 -
EY 22.39 16.22 20.00 21.09 5.57 3.90 -6.48 -
DY 3.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.93 0.67 1.41 1.35 1.19 1.29 -8.23%

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