[EKSONS] YoY Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 137.92%
YoY- 35.75%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 122,874 169,174 170,668 172,051 117,477 155,019 121,947 0.12%
PBT 5,207 15,982 27,415 20,125 14,977 26,251 6,436 -3.46%
Tax 3,659 1,624 -3,951 -1,540 -1,315 -1,147 -1,485 -
NP 8,866 17,606 23,464 18,585 13,662 25,104 4,951 10.18%
-
NP to SH 10,726 17,715 23,350 18,510 13,635 25,104 4,951 13.73%
-
Tax Rate -70.27% -10.16% 14.41% 7.65% 8.78% 4.37% 23.07% -
Total Cost 114,008 151,568 147,204 153,466 103,815 129,915 116,996 -0.42%
-
Net Worth 328,514 313,583 269,361 246,362 203,703 169,111 131,588 16.45%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - 4,106 - - - - -
Div Payout % - - 17.59% - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 328,514 313,583 269,361 246,362 203,703 169,111 131,588 16.45%
NOSH 164,257 164,179 164,244 164,241 164,277 164,185 164,485 -0.02%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 7.22% 10.41% 13.75% 10.80% 11.63% 16.19% 4.06% -
ROE 3.27% 5.65% 8.67% 7.51% 6.69% 14.84% 3.76% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 74.81 103.04 103.91 104.75 71.51 94.42 74.14 0.14%
EPS 6.53 10.79 14.22 11.27 8.30 15.29 3.01 13.76%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.91 1.64 1.50 1.24 1.03 0.80 16.48%
Adjusted Per Share Value based on latest NOSH - 164,318
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 74.83 103.02 103.93 104.77 71.54 94.40 74.26 0.12%
EPS 6.53 10.79 14.22 11.27 8.30 15.29 3.01 13.76%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 2.0005 1.9096 1.6403 1.5003 1.2405 1.0298 0.8013 16.45%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.82 0.93 1.32 1.01 0.99 1.10 1.05 -
P/RPS 1.10 0.90 1.27 0.96 1.38 1.17 1.42 -4.16%
P/EPS 12.56 8.62 9.28 8.96 11.93 7.19 34.88 -15.64%
EY 7.96 11.60 10.77 11.16 8.38 13.90 2.87 18.51%
DY 0.00 0.00 1.89 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.49 0.80 0.67 0.80 1.07 1.31 -17.58%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/09 25/11/08 21/11/07 22/11/06 23/02/06 29/11/04 20/11/03 -
Price 0.76 0.64 1.27 1.39 0.83 1.45 1.08 -
P/RPS 1.02 0.62 1.22 1.33 1.16 1.54 1.46 -5.79%
P/EPS 11.64 5.93 8.93 12.33 10.00 9.48 35.88 -17.09%
EY 8.59 16.86 11.19 8.11 10.00 10.54 2.79 20.59%
DY 0.00 0.00 1.97 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.77 0.93 0.67 1.41 1.35 -19.02%

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