[EKSONS] YoY Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 18.99%
YoY- -30.63%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 295,456 394,014 312,149 271,397 302,282 253,029 254,750 2.49%
PBT 26,421 49,050 52,037 33,830 49,438 15,850 6,044 27.84%
Tax 3,873 -4,512 -4,278 -1,284 -2,661 -2,541 -73 -
NP 30,294 44,538 47,758 32,546 46,777 13,309 5,970 31.05%
-
NP to SH 30,540 44,388 47,554 32,449 46,777 13,309 5,970 31.23%
-
Tax Rate -14.66% 9.20% 8.22% 3.80% 5.38% 16.03% 1.21% -
Total Cost 265,161 349,476 264,390 238,850 255,505 239,720 248,780 1.06%
-
Net Worth 315,251 275,929 264,375 220,051 179,028 136,267 137,784 14.77%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 5,474 - - - - - -
Div Payout % - 12.33% - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 315,251 275,929 264,375 220,051 179,028 136,267 137,784 14.77%
NOSH 164,193 164,243 164,208 164,217 164,246 164,177 164,029 0.01%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 10.25% 11.30% 15.30% 11.99% 15.47% 5.26% 2.34% -
ROE 9.69% 16.09% 17.99% 14.75% 26.13% 9.77% 4.33% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 179.94 239.90 190.09 165.27 184.04 154.12 155.31 2.48%
EPS 18.60 27.03 28.96 19.76 28.48 8.11 3.64 31.20%
DPS 0.00 3.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.68 1.61 1.34 1.09 0.83 0.84 14.75%
Adjusted Per Share Value based on latest NOSH - 164,141
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 179.92 239.94 190.09 165.27 184.08 154.09 155.13 2.49%
EPS 18.60 27.03 28.96 19.76 28.49 8.10 3.64 31.20%
DPS 0.00 3.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9198 1.6803 1.61 1.34 1.0902 0.8298 0.8391 14.77%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.64 1.26 1.36 0.88 1.47 1.09 0.93 -
P/RPS 0.36 0.53 0.72 0.53 0.80 0.71 0.60 -8.15%
P/EPS 3.44 4.66 4.70 4.45 5.16 13.45 25.55 -28.38%
EY 29.06 21.45 21.29 22.45 19.37 7.44 3.91 39.65%
DY 0.00 2.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.75 0.84 0.66 1.35 1.31 1.11 -18.28%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 22/02/08 13/02/07 23/02/06 24/02/05 27/02/04 27/02/03 -
Price 0.56 1.11 1.90 0.83 1.30 1.18 0.80 -
P/RPS 0.31 0.46 1.00 0.50 0.71 0.77 0.52 -8.25%
P/EPS 3.01 4.11 6.56 4.20 4.56 14.56 21.98 -28.18%
EY 33.21 24.35 15.24 23.81 21.91 6.87 4.55 39.23%
DY 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.66 1.18 0.62 1.19 1.42 0.95 -17.92%

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