[EKSONS] YoY Quarter Result on 30-Sep-2002 [#2]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 245.77%
YoY- 182.35%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 66,375 87,747 65,128 60,968 69,220 49,012 6,242 -2.48%
PBT 6,775 13,993 3,302 2,477 -2,989 2,952 146 -3.99%
Tax -641 -500 -808 -22 2,989 -67 0 -100.00%
NP 6,134 13,493 2,494 2,455 0 2,885 146 -3.89%
-
NP to SH 6,122 13,493 2,494 2,455 -2,981 2,885 146 -3.89%
-
Tax Rate 9.46% 3.57% 24.47% 0.89% - 2.27% 0.00% -
Total Cost 60,241 74,254 62,634 58,513 69,220 46,127 6,096 -2.40%
-
Net Worth 203,519 169,072 131,263 135,843 137,584 139,332 -43,799 -
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 203,519 169,072 131,263 135,843 137,584 139,332 -43,799 -
NOSH 164,128 164,148 164,078 163,666 163,791 163,920 19,999 -2.21%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 9.24% 15.38% 3.83% 4.03% 0.00% 5.89% 2.34% -
ROE 3.01% 7.98% 1.90% 1.81% -2.17% 2.07% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 40.44 53.46 39.69 37.25 42.26 29.90 31.21 -0.27%
EPS 3.73 8.22 1.52 1.50 -1.82 1.76 0.73 -1.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.03 0.80 0.83 0.84 0.85 -2.19 -
Adjusted Per Share Value based on latest NOSH - 163,666
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 40.42 53.43 39.66 37.13 42.15 29.85 3.80 -2.48%
EPS 3.73 8.22 1.52 1.50 -1.82 1.76 0.09 -3.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2394 1.0296 0.7993 0.8272 0.8378 0.8485 -0.2667 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.99 1.10 1.05 0.99 1.06 2.27 0.00 -
P/RPS 2.45 2.06 2.65 2.66 2.51 7.59 0.00 -100.00%
P/EPS 26.54 13.38 69.08 66.00 -58.24 128.98 0.00 -100.00%
EY 3.77 7.47 1.45 1.52 -1.72 0.78 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.07 1.31 1.19 1.26 2.67 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 23/02/06 29/11/04 20/11/03 27/11/02 11/01/02 27/11/00 30/11/99 -
Price 0.83 1.45 1.08 0.99 1.08 1.93 0.00 -
P/RPS 2.05 2.71 2.72 2.66 2.56 6.45 0.00 -100.00%
P/EPS 22.25 17.64 71.05 66.00 -59.34 109.66 0.00 -100.00%
EY 4.49 5.67 1.41 1.52 -1.69 0.91 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 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