[EKSONS] YoY Annualized Quarter Result on 31-Mar-2003 [#4]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 18.9%
YoY- 167.97%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 283,247 312,760 261,729 256,369 245,213 178,260 20,023 55.48%
PBT 32,589 47,050 19,339 7,119 -10,672 11,248 16,662 11.82%
Tax 81 -1,622 -1,697 -20 10,672 -297 -33 -
NP 32,670 45,428 17,642 7,099 0 10,951 16,629 11.90%
-
NP to SH 32,554 45,428 17,642 7,099 -10,445 10,951 16,629 11.84%
-
Tax Rate -0.25% 3.45% 8.78% 0.28% - 2.64% 0.20% -
Total Cost 250,577 267,332 244,087 249,270 245,213 167,309 3,394 104.75%
-
Net Worth 228,215 195,437 144,545 126,358 133,025 144,480 12,805 61.58%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 228,215 195,437 144,545 126,358 133,025 144,480 12,805 61.58%
NOSH 164,183 164,233 164,256 164,102 164,229 164,182 4,000 85.67%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 11.53% 14.52% 6.74% 2.77% 0.00% 6.14% 83.05% -
ROE 14.26% 23.24% 12.21% 5.62% -7.85% 7.58% 129.86% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 172.52 190.44 159.34 156.22 149.31 108.57 126.66 5.28%
EPS 19.82 27.66 10.74 4.32 -6.36 6.67 88.00 -21.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.19 0.88 0.77 0.81 0.88 0.81 9.41%
Adjusted Per Share Value based on latest NOSH - 164,230
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 172.49 190.46 159.38 156.12 149.33 108.55 12.19 55.49%
EPS 19.82 27.66 10.74 4.32 -6.36 6.67 10.13 11.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3898 1.1901 0.8802 0.7695 0.8101 0.8798 0.078 61.57%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.95 1.17 1.17 0.76 1.05 1.03 1.34 -
P/RPS 0.55 0.61 0.73 0.49 0.70 0.95 1.06 -10.35%
P/EPS 4.79 4.23 10.89 17.57 -16.51 15.44 1.27 24.75%
EY 20.87 23.64 9.18 5.69 -6.06 6.48 78.50 -19.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.98 1.33 0.99 1.30 1.17 1.65 -13.72%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 22/05/06 30/05/05 27/05/04 29/05/03 30/05/02 29/05/01 29/05/00 -
Price 0.91 1.05 1.05 0.75 1.11 1.22 3.10 -
P/RPS 0.53 0.55 0.66 0.48 0.74 1.12 2.45 -22.51%
P/EPS 4.59 3.80 9.78 17.34 -17.45 18.29 2.95 7.64%
EY 21.79 26.34 10.23 5.77 -5.73 5.47 33.93 -7.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.88 1.19 0.97 1.37 1.39 3.83 -25.58%

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