[EKSONS] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 34.41%
YoY- 122.91%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 312,149 271,397 302,282 253,029 254,750 250,288 188,540 8.76%
PBT 52,037 33,830 49,438 15,850 6,044 -10,314 11,829 27.99%
Tax -4,278 -1,284 -2,661 -2,541 -73 10,314 -85 92.09%
NP 47,758 32,546 46,777 13,309 5,970 0 11,744 26.32%
-
NP to SH 47,554 32,449 46,777 13,309 5,970 -10,085 11,744 26.23%
-
Tax Rate 8.22% 3.80% 5.38% 16.03% 1.21% - 0.72% -
Total Cost 264,390 238,850 255,505 239,720 248,780 250,288 176,796 6.93%
-
Net Worth 264,375 220,051 179,028 136,267 137,784 136,184 142,965 10.78%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 264,375 220,051 179,028 136,267 137,784 136,184 142,965 10.78%
NOSH 164,208 164,217 164,246 164,177 164,029 164,078 164,328 -0.01%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 15.30% 11.99% 15.47% 5.26% 2.34% 0.00% 6.23% -
ROE 17.99% 14.75% 26.13% 9.77% 4.33% -7.41% 8.21% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 190.09 165.27 184.04 154.12 155.31 152.54 114.73 8.77%
EPS 28.96 19.76 28.48 8.11 3.64 -6.15 7.15 26.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.34 1.09 0.83 0.84 0.83 0.87 10.79%
Adjusted Per Share Value based on latest NOSH - 164,411
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 190.09 165.27 184.08 154.09 155.13 152.42 114.81 8.76%
EPS 28.96 19.76 28.49 8.10 3.64 -6.14 7.15 26.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.34 1.0902 0.8298 0.8391 0.8293 0.8706 10.78%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.36 0.88 1.47 1.09 0.93 1.06 1.54 -
P/RPS 0.72 0.53 0.80 0.71 0.60 0.69 1.34 -9.83%
P/EPS 4.70 4.45 5.16 13.45 25.55 -17.25 21.55 -22.40%
EY 21.29 22.45 19.37 7.44 3.91 -5.80 4.64 28.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.66 1.35 1.31 1.11 1.28 1.77 -11.67%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 13/02/07 23/02/06 24/02/05 27/02/04 27/02/03 26/02/02 27/02/01 -
Price 1.90 0.83 1.30 1.18 0.80 1.03 1.30 -
P/RPS 1.00 0.50 0.71 0.77 0.52 0.68 1.13 -2.01%
P/EPS 6.56 4.20 4.56 14.56 21.98 -16.76 18.19 -15.62%
EY 15.24 23.81 21.91 6.87 4.55 -5.97 5.50 18.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.62 1.19 1.42 0.95 1.24 1.49 -3.81%

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