[EKSONS] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 133.89%
YoY- -39.45%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 295,712 341,266 326,352 245,748 338,348 341,336 344,102 -2.49%
PBT 38,568 52,068 28,978 10,414 31,964 54,830 40,250 -0.70%
Tax -102 -4,196 8,910 7,318 3,248 -7,902 -3,080 -43.30%
NP 38,466 47,872 37,888 17,732 35,212 46,928 37,170 0.57%
-
NP to SH 30,294 40,464 34,476 21,452 35,430 46,700 37,020 -3.28%
-
Tax Rate 0.26% 8.06% -30.75% -70.27% -10.16% 14.41% 7.65% -
Total Cost 257,246 293,394 288,464 228,016 303,136 294,408 306,932 -2.89%
-
Net Worth 404,139 379,349 359,535 328,514 313,583 269,361 246,362 8.59%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 8,212 - -
Div Payout % - - - - - 17.59% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 404,139 379,349 359,535 328,514 313,583 269,361 246,362 8.59%
NOSH 164,284 164,220 164,171 164,257 164,179 164,244 164,241 0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 13.01% 14.03% 11.61% 7.22% 10.41% 13.75% 10.80% -
ROE 7.50% 10.67% 9.59% 6.53% 11.30% 17.34% 15.03% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 180.00 207.81 198.79 149.61 206.08 207.82 209.51 -2.49%
EPS 18.44 24.64 21.00 13.06 21.58 28.44 22.54 -3.28%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.46 2.31 2.19 2.00 1.91 1.64 1.50 8.58%
Adjusted Per Share Value based on latest NOSH - 164,066
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 180.08 207.82 198.74 149.65 206.04 207.86 209.55 -2.49%
EPS 18.45 24.64 20.99 13.06 21.58 28.44 22.54 -3.27%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.4611 2.3101 2.1894 2.0005 1.9096 1.6403 1.5003 8.59%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.10 1.03 1.00 0.82 0.93 1.32 1.01 -
P/RPS 0.61 0.50 0.50 0.55 0.45 0.64 0.48 4.07%
P/EPS 5.97 4.18 4.76 6.28 4.31 4.64 4.48 4.89%
EY 16.76 23.92 21.00 15.93 23.20 21.54 22.32 -4.65%
DY 0.00 0.00 0.00 0.00 0.00 3.79 0.00 -
P/NAPS 0.45 0.45 0.46 0.41 0.49 0.80 0.67 -6.41%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 29/11/11 25/11/10 30/11/09 25/11/08 21/11/07 22/11/06 -
Price 1.05 1.04 1.03 0.76 0.64 1.27 1.39 -
P/RPS 0.58 0.50 0.52 0.51 0.31 0.61 0.66 -2.12%
P/EPS 5.69 4.22 4.90 5.82 2.97 4.47 6.17 -1.33%
EY 17.56 23.69 20.39 17.18 33.72 22.39 16.22 1.33%
DY 0.00 0.00 0.00 0.00 0.00 3.94 0.00 -
P/NAPS 0.43 0.45 0.47 0.38 0.34 0.77 0.93 -12.05%

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