[EKSONS] YoY Cumulative Quarter Result on 31-Mar-2007 [#4]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 38.51%
YoY- 51.75%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 279,149 291,078 361,972 329,270 283,247 312,760 261,729 1.07%
PBT 24,504 20,733 39,960 54,715 32,589 47,050 19,339 4.02%
Tax 4,757 4,981 1,595 -5,111 81 -1,622 -1,697 -
NP 29,261 25,714 41,555 49,604 32,670 45,428 17,642 8.79%
-
NP to SH 28,116 26,026 41,455 49,400 32,554 45,428 17,642 8.07%
-
Tax Rate -19.41% -24.02% -3.99% 9.34% -0.25% 3.45% 8.78% -
Total Cost 249,888 265,364 320,417 279,666 250,577 267,332 244,087 0.39%
-
Net Worth 343,108 318,563 295,626 279,183 228,215 195,437 144,545 15.48%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 8,208 5,747 9,854 - - - - -
Div Payout % 29.19% 22.08% 23.77% - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 343,108 318,563 295,626 279,183 228,215 195,437 144,545 15.48%
NOSH 164,166 164,208 164,236 164,225 164,183 164,233 164,256 -0.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 10.48% 8.83% 11.48% 15.06% 11.53% 14.52% 6.74% -
ROE 8.19% 8.17% 14.02% 17.69% 14.26% 23.24% 12.21% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 170.04 177.26 220.40 200.50 172.52 190.44 159.34 1.08%
EPS 17.12 15.85 25.24 30.08 19.82 27.66 10.74 8.07%
DPS 5.00 3.50 6.00 0.00 0.00 0.00 0.00 -
NAPS 2.09 1.94 1.80 1.70 1.39 1.19 0.88 15.50%
Adjusted Per Share Value based on latest NOSH - 164,270
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 169.99 177.26 220.43 200.51 172.49 190.46 159.38 1.07%
EPS 17.12 15.85 25.24 30.08 19.82 27.66 10.74 8.07%
DPS 5.00 3.50 6.00 0.00 0.00 0.00 0.00 -
NAPS 2.0894 1.9399 1.8003 1.7001 1.3898 1.1901 0.8802 15.49%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.00 0.54 1.05 1.76 0.95 1.17 1.17 -
P/RPS 0.59 0.30 0.48 0.88 0.55 0.61 0.73 -3.48%
P/EPS 5.84 3.41 4.16 5.85 4.79 4.23 10.89 -9.85%
EY 17.13 29.35 24.04 17.09 20.87 23.64 9.18 10.95%
DY 5.00 6.48 5.71 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.28 0.58 1.04 0.68 0.98 1.33 -15.61%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 26/05/09 29/05/08 31/05/07 22/05/06 30/05/05 27/05/04 -
Price 0.85 0.68 1.12 1.72 0.91 1.05 1.05 -
P/RPS 0.50 0.38 0.51 0.86 0.53 0.55 0.66 -4.51%
P/EPS 4.96 4.29 4.44 5.72 4.59 3.80 9.78 -10.69%
EY 20.15 23.31 22.54 17.49 21.79 26.34 10.23 11.95%
DY 5.88 5.15 5.36 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.35 0.62 1.01 0.65 0.88 1.19 -16.26%

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