[EKSONS] YoY Cumulative Quarter Result on 30-Sep-2001 [#2]

Announcement Date
11-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- -107.74%
YoY- -192.44%
View:
Show?
Cumulative Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 155,019 121,947 130,517 124,067 94,816 12,896 -2.58%
PBT 26,251 6,436 3,200 -5,855 6,283 -387 -
Tax -1,147 -1,485 -35 5,855 -67 387 -
NP 25,104 4,951 3,165 0 6,216 0 -100.00%
-
NP to SH 25,104 4,951 3,165 -5,746 6,216 -387 -
-
Tax Rate 4.37% 23.07% 1.09% - 1.07% - -
Total Cost 129,915 116,996 127,352 124,067 88,600 12,896 -2.40%
-
Net Worth 169,111 131,588 136,111 137,903 139,408 -43,687 -
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 169,111 131,588 136,111 137,903 139,408 -43,687 -
NOSH 164,185 164,485 163,989 164,171 164,010 19,948 -2.19%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 16.19% 4.06% 2.42% 0.00% 6.56% 0.00% -
ROE 14.84% 3.76% 2.33% -4.17% 4.46% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 94.42 74.14 79.59 75.57 57.81 64.65 -0.39%
EPS 15.29 3.01 1.93 -3.50 3.79 -1.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.80 0.83 0.84 0.85 -2.19 -
Adjusted Per Share Value based on latest NOSH - 163,791
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 94.40 74.26 79.48 75.55 57.74 7.85 -2.58%
EPS 15.29 3.01 1.93 -3.50 3.79 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0298 0.8013 0.8289 0.8398 0.849 -0.266 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.10 1.05 0.99 1.06 2.27 0.00 -
P/RPS 1.17 1.42 1.24 1.40 3.93 0.00 -100.00%
P/EPS 7.19 34.88 51.30 -30.29 59.89 0.00 -100.00%
EY 13.90 2.87 1.95 -3.30 1.67 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.31 1.19 1.26 2.67 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/04 20/11/03 27/11/02 11/01/02 27/11/00 30/11/99 -
Price 1.45 1.08 0.99 1.08 1.93 0.00 -
P/RPS 1.54 1.46 1.24 1.43 3.34 0.00 -100.00%
P/EPS 9.48 35.88 51.30 -30.86 50.92 0.00 -100.00%
EY 10.54 2.79 1.95 -3.24 1.96 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.35 1.19 1.29 2.27 0.00 -100.00%

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