[EKSONS] YoY Quarter Result on 30-Sep-2005 [#2]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -18.51%
YoY- -54.63%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 71,250 56,601 82,662 66,375 87,747 65,128 60,968 2.62%
PBT 6,182 12,212 12,123 6,775 13,993 3,302 2,477 16.45%
Tax 874 -2,228 -1,348 -641 -500 -808 -22 -
NP 7,056 9,984 10,775 6,134 13,493 2,494 2,455 19.21%
-
NP to SH 7,110 9,921 10,730 6,122 13,493 2,494 2,455 19.37%
-
Tax Rate -14.14% 18.24% 11.12% 9.46% 3.57% 24.47% 0.89% -
Total Cost 64,194 46,617 71,887 60,241 74,254 62,634 58,513 1.55%
-
Net Worth 313,628 269,378 246,477 203,519 169,072 131,263 135,843 14.94%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 4,106 - - - - - -
Div Payout % - 41.39% - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 313,628 269,378 246,477 203,519 169,072 131,263 135,843 14.94%
NOSH 164,203 164,254 164,318 164,128 164,148 164,078 163,666 0.05%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 9.90% 17.64% 13.04% 9.24% 15.38% 3.83% 4.03% -
ROE 2.27% 3.68% 4.35% 3.01% 7.98% 1.90% 1.81% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 43.39 34.46 50.31 40.44 53.46 39.69 37.25 2.57%
EPS 4.33 6.04 6.53 3.73 8.22 1.52 1.50 19.30%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.64 1.50 1.24 1.03 0.80 0.83 14.88%
Adjusted Per Share Value based on latest NOSH - 164,128
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 43.39 34.47 50.34 40.42 53.43 39.66 37.13 2.62%
EPS 4.33 6.04 6.53 3.73 8.22 1.52 1.50 19.30%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9099 1.6404 1.501 1.2394 1.0296 0.7993 0.8272 14.95%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.93 1.32 1.01 0.99 1.10 1.05 0.99 -
P/RPS 2.14 3.83 2.01 2.45 2.06 2.65 2.66 -3.55%
P/EPS 21.48 21.85 15.47 26.54 13.38 69.08 66.00 -17.04%
EY 4.66 4.58 6.47 3.77 7.47 1.45 1.52 20.50%
DY 0.00 1.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.80 0.67 0.80 1.07 1.31 1.19 -13.73%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 21/11/07 22/11/06 23/02/06 29/11/04 20/11/03 27/11/02 -
Price 0.64 1.27 1.39 0.83 1.45 1.08 0.99 -
P/RPS 1.47 3.69 2.76 2.05 2.71 2.72 2.66 -9.40%
P/EPS 14.78 21.03 21.29 22.25 17.64 71.05 66.00 -22.05%
EY 6.77 4.76 4.70 4.49 5.67 1.41 1.52 28.24%
DY 0.00 1.97 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.77 0.93 0.67 1.41 1.35 1.19 -18.82%

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