[EKSONS] YoY Quarter Result on 30-Sep-2009 [#2]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 267.77%
YoY- 18.61%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 36,856 51,674 93,019 64,616 71,250 56,601 82,662 -12.58%
PBT 7,297 3,323 5,953 4,965 6,182 12,212 12,123 -8.10%
Tax 358 708 4,272 2,549 874 -2,228 -1,348 -
NP 7,655 4,031 10,225 7,514 7,056 9,984 10,775 -5.53%
-
NP to SH 5,202 2,108 7,991 8,433 7,110 9,921 10,730 -11.35%
-
Tax Rate -4.91% -21.31% -71.76% -51.34% -14.14% 18.24% 11.12% -
Total Cost 29,201 47,643 82,794 57,102 64,194 46,617 71,887 -13.93%
-
Net Worth 403,688 380,428 359,348 328,132 313,628 269,378 246,477 8.56%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 4,106 - -
Div Payout % - - - - - 41.39% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 403,688 380,428 359,348 328,132 313,628 269,378 246,477 8.56%
NOSH 164,100 164,687 164,086 164,066 164,203 164,254 164,318 -0.02%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 20.77% 7.80% 10.99% 11.63% 9.90% 17.64% 13.04% -
ROE 1.29% 0.55% 2.22% 2.57% 2.27% 3.68% 4.35% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 22.46 31.38 56.69 39.38 43.39 34.46 50.31 -12.56%
EPS 3.17 1.28 4.87 5.14 4.33 6.04 6.53 -11.33%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 2.46 2.31 2.19 2.00 1.91 1.64 1.50 8.58%
Adjusted Per Share Value based on latest NOSH - 164,066
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 22.44 31.47 56.65 39.35 43.39 34.47 50.34 -12.58%
EPS 3.17 1.28 4.87 5.14 4.33 6.04 6.53 -11.33%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 2.4583 2.3167 2.1883 1.9982 1.9099 1.6404 1.501 8.56%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.10 1.03 1.00 0.82 0.93 1.32 1.01 -
P/RPS 4.90 3.28 1.76 2.08 2.14 3.83 2.01 15.99%
P/EPS 34.70 80.47 20.53 15.95 21.48 21.85 15.47 14.39%
EY 2.88 1.24 4.87 6.27 4.66 4.58 6.47 -12.60%
DY 0.00 0.00 0.00 0.00 0.00 1.89 0.00 -
P/NAPS 0.45 0.45 0.46 0.41 0.49 0.80 0.67 -6.41%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 29/11/11 25/11/10 30/11/09 25/11/08 21/11/07 22/11/06 -
Price 1.05 1.04 1.03 0.76 0.64 1.27 1.39 -
P/RPS 4.68 3.31 1.82 1.93 1.47 3.69 2.76 9.19%
P/EPS 33.12 81.25 21.15 14.79 14.78 21.03 21.29 7.63%
EY 3.02 1.23 4.73 6.76 6.77 4.76 4.70 -7.10%
DY 0.00 0.00 0.00 0.00 0.00 1.97 0.00 -
P/NAPS 0.43 0.45 0.47 0.38 0.34 0.77 0.93 -12.05%

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