[EKSONS] YoY Quarter Result on 31-Dec-2006 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 59.89%
YoY- 60.31%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 84,607 52,418 124,843 62,061 86,071 71,693 67,825 3.75%
PBT 5,811 3,834 9,373 18,903 10,396 10,827 5,452 1.06%
Tax 987 1,281 694 -1,669 352 -849 -421 -
NP 6,798 5,115 10,067 17,234 10,748 9,978 5,031 5.13%
-
NP to SH 7,287 5,190 10,068 17,156 10,702 9,978 5,031 6.36%
-
Tax Rate -16.99% -33.41% -7.40% 8.83% -3.39% 7.84% 7.72% -
Total Cost 77,809 47,303 114,776 44,827 75,323 61,715 62,794 3.63%
-
Net Worth 333,166 315,341 275,925 264,317 219,949 178,881 136,461 16.02%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 3,282 - - - - - - -
Div Payout % 45.05% - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 333,166 315,341 275,925 264,317 219,949 178,881 136,461 16.02%
NOSH 164,121 164,240 164,241 164,172 164,141 164,111 164,411 -0.02%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 8.03% 9.76% 8.06% 27.77% 12.49% 13.92% 7.42% -
ROE 2.19% 1.65% 3.65% 6.49% 4.87% 5.58% 3.69% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 51.55 31.92 76.01 37.80 52.44 43.69 41.25 3.78%
EPS 4.44 3.16 6.13 10.45 6.52 6.08 3.06 6.39%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 1.92 1.68 1.61 1.34 1.09 0.83 16.05%
Adjusted Per Share Value based on latest NOSH - 164,172
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 51.52 31.92 76.03 37.79 52.41 43.66 41.30 3.75%
EPS 4.44 3.16 6.13 10.45 6.52 6.08 3.06 6.39%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0289 1.9203 1.6803 1.6096 1.3394 1.0893 0.831 16.02%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.83 0.64 1.26 1.36 0.88 1.47 1.09 -
P/RPS 1.61 2.01 1.66 3.60 1.68 3.36 2.64 -7.90%
P/EPS 18.69 20.25 20.55 13.01 13.50 24.18 35.62 -10.18%
EY 5.35 4.94 4.87 7.68 7.41 4.14 2.81 11.31%
DY 2.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.33 0.75 0.84 0.66 1.35 1.31 -17.58%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 26/02/09 22/02/08 13/02/07 23/02/06 24/02/05 27/02/04 -
Price 0.86 0.56 1.11 1.90 0.83 1.30 1.18 -
P/RPS 1.67 1.75 1.46 5.03 1.58 2.98 2.86 -8.56%
P/EPS 19.37 17.72 18.11 18.18 12.73 21.38 38.56 -10.83%
EY 5.16 5.64 5.52 5.50 7.86 4.68 2.59 12.16%
DY 2.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.29 0.66 1.18 0.62 1.19 1.42 -18.35%

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