[EKSONS] YoY Cumulative Quarter Result on 30-Jun-2002 [#1]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 106.8%
YoY- 125.67%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 51,102 67,272 56,819 69,549 54,847 45,804 2.21%
PBT 8,202 12,259 3,134 723 -2,867 3,331 19.73%
Tax -689 -647 -677 -13 2,867 0 -
NP 7,513 11,612 2,457 710 0 3,331 17.65%
-
NP to SH 7,513 11,612 2,457 710 -2,766 3,331 17.65%
-
Tax Rate 8.40% 5.28% 21.60% 1.80% - 0.00% -
Total Cost 43,589 55,660 54,362 68,839 54,847 42,473 0.51%
-
Net Worth 196,847 156,031 131,040 135,395 141,592 138,236 7.32%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 196,847 156,031 131,040 135,395 141,592 138,236 7.32%
NOSH 164,039 164,243 163,800 165,116 164,642 166,550 -0.30%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 14.70% 17.26% 4.32% 1.02% 0.00% 7.27% -
ROE 3.82% 7.44% 1.88% 0.52% -1.95% 2.41% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 31.15 40.96 34.69 42.12 33.31 27.50 2.52%
EPS 4.58 7.07 1.50 0.43 -1.68 2.00 18.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 0.95 0.80 0.82 0.86 0.83 7.64%
Adjusted Per Share Value based on latest NOSH - 165,116
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 31.12 40.97 34.60 42.35 33.40 27.89 2.21%
EPS 4.58 7.07 1.50 0.43 -1.68 2.03 17.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1987 0.9502 0.798 0.8245 0.8623 0.8418 7.32%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.09 1.06 0.74 1.08 1.32 2.68 -
P/RPS 3.50 2.59 2.13 2.56 3.96 9.74 -18.50%
P/EPS 23.80 14.99 49.33 251.16 -78.57 134.00 -29.20%
EY 4.20 6.67 2.03 0.40 -1.27 0.75 41.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.12 0.93 1.32 1.53 3.23 -22.37%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/08/05 24/08/04 27/08/03 29/08/02 29/08/01 28/08/00 -
Price 1.05 0.97 1.16 1.03 1.30 2.54 -
P/RPS 3.37 2.37 3.34 2.45 3.90 9.24 -18.25%
P/EPS 22.93 13.72 77.33 239.53 -77.38 127.00 -28.97%
EY 4.36 7.29 1.29 0.42 -1.29 0.79 40.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.02 1.45 1.26 1.51 3.06 -22.22%

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