[EKSONS] YoY Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -91.19%
YoY- -78.38%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 111,000 118,959 70,157 58,258 97,924 114,067 89,389 3.67%
PBT 11,987 22,711 8,536 242 9,800 15,203 8,002 6.96%
Tax -409 -2,806 183 1,110 750 -1,597 -192 13.41%
NP 11,578 19,905 8,719 1,352 10,550 13,606 7,810 6.77%
-
NP to SH 9,945 18,124 9,247 2,293 10,605 13,555 7,780 4.17%
-
Tax Rate 3.41% 12.36% -2.14% -458.68% -7.65% 10.50% 2.40% -
Total Cost 99,422 99,054 61,438 56,906 87,374 100,461 81,579 3.34%
-
Net Worth 398,784 377,583 353,127 319,382 306,986 259,495 236,354 9.10%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 398,784 377,583 353,127 319,382 306,986 259,495 236,354 9.10%
NOSH 164,108 164,166 164,245 163,785 164,164 164,237 164,135 -0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 10.43% 16.73% 12.43% 2.32% 10.77% 11.93% 8.74% -
ROE 2.49% 4.80% 2.62% 0.72% 3.45% 5.22% 3.29% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 67.64 72.46 42.71 35.57 59.65 69.45 54.46 3.67%
EPS 6.06 11.04 5.63 1.40 6.46 8.25 4.74 4.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.30 2.15 1.95 1.87 1.58 1.44 9.10%
Adjusted Per Share Value based on latest NOSH - 163,785
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 67.60 72.44 42.72 35.48 59.63 69.46 54.43 3.67%
EPS 6.06 11.04 5.63 1.40 6.46 8.25 4.74 4.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4285 2.2994 2.1504 1.9449 1.8694 1.5802 1.4393 9.10%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.05 1.23 0.87 0.70 1.00 1.49 1.14 -
P/RPS 1.55 1.70 2.04 1.97 1.68 2.15 2.09 -4.85%
P/EPS 17.33 11.14 15.45 50.00 15.48 18.05 24.05 -5.31%
EY 5.77 8.98 6.47 2.00 6.46 5.54 4.16 5.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.53 0.40 0.36 0.53 0.94 0.79 -9.63%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 22/08/11 26/08/10 26/08/09 26/08/08 28/08/07 28/08/06 -
Price 1.12 1.06 1.00 0.87 0.95 1.27 1.00 -
P/RPS 1.66 1.46 2.34 2.45 1.59 1.83 1.84 -1.69%
P/EPS 18.48 9.60 17.76 62.14 14.71 15.39 21.10 -2.18%
EY 5.41 10.42 5.63 1.61 6.80 6.50 4.74 2.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.47 0.45 0.51 0.80 0.69 -6.52%

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