[EKSONS] YoY Cumulative Quarter Result on 30-Jun-2007 [#1]

Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -72.56%
YoY- 74.23%
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 70,157 58,258 97,924 114,067 89,389 51,102 67,272 0.70%
PBT 8,536 242 9,800 15,203 8,002 8,202 12,259 -5.85%
Tax 183 1,110 750 -1,597 -192 -689 -647 -
NP 8,719 1,352 10,550 13,606 7,810 7,513 11,612 -4.66%
-
NP to SH 9,247 2,293 10,605 13,555 7,780 7,513 11,612 -3.72%
-
Tax Rate -2.14% -458.68% -7.65% 10.50% 2.40% 8.40% 5.28% -
Total Cost 61,438 56,906 87,374 100,461 81,579 43,589 55,660 1.65%
-
Net Worth 353,127 319,382 306,986 259,495 236,354 196,847 156,031 14.57%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 353,127 319,382 306,986 259,495 236,354 196,847 156,031 14.57%
NOSH 164,245 163,785 164,164 164,237 164,135 164,039 164,243 0.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 12.43% 2.32% 10.77% 11.93% 8.74% 14.70% 17.26% -
ROE 2.62% 0.72% 3.45% 5.22% 3.29% 3.82% 7.44% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 42.71 35.57 59.65 69.45 54.46 31.15 40.96 0.69%
EPS 5.63 1.40 6.46 8.25 4.74 4.58 7.07 -3.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 1.95 1.87 1.58 1.44 1.20 0.95 14.57%
Adjusted Per Share Value based on latest NOSH - 164,237
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 42.72 35.48 59.63 69.46 54.43 31.12 40.97 0.69%
EPS 5.63 1.40 6.46 8.25 4.74 4.58 7.07 -3.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1504 1.9449 1.8694 1.5802 1.4393 1.1987 0.9502 14.57%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.87 0.70 1.00 1.49 1.14 1.09 1.06 -
P/RPS 2.04 1.97 1.68 2.15 2.09 3.50 2.59 -3.89%
P/EPS 15.45 50.00 15.48 18.05 24.05 23.80 14.99 0.50%
EY 6.47 2.00 6.46 5.54 4.16 4.20 6.67 -0.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.36 0.53 0.94 0.79 0.91 1.12 -15.76%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 26/08/09 26/08/08 28/08/07 28/08/06 23/08/05 24/08/04 -
Price 1.00 0.87 0.95 1.27 1.00 1.05 0.97 -
P/RPS 2.34 2.45 1.59 1.83 1.84 3.37 2.37 -0.21%
P/EPS 17.76 62.14 14.71 15.39 21.10 22.93 13.72 4.39%
EY 5.63 1.61 6.80 6.50 4.74 4.36 7.29 -4.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.51 0.80 0.69 0.87 1.02 -12.10%

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