[EKSONS] YoY Quarter Result on 31-Dec-2008 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -27.0%
YoY- -48.45%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 105,562 79,967 84,607 52,418 124,843 62,061 86,071 3.45%
PBT 10,031 5,626 5,811 3,834 9,373 18,903 10,396 -0.59%
Tax 954 -383 987 1,281 694 -1,669 352 18.06%
NP 10,985 5,243 6,798 5,115 10,067 17,234 10,748 0.36%
-
NP to SH 10,130 4,292 7,287 5,190 10,068 17,156 10,702 -0.91%
-
Tax Rate -9.51% 6.81% -16.99% -33.41% -7.40% 8.83% -3.39% -
Total Cost 94,577 74,724 77,809 47,303 114,776 44,827 75,323 3.86%
-
Net Worth 385,826 360,133 333,166 315,341 275,925 264,317 219,949 9.81%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 4,104 4,111 3,282 - - - - -
Div Payout % 40.52% 95.79% 45.05% - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 385,826 360,133 333,166 315,341 275,925 264,317 219,949 9.81%
NOSH 164,181 164,444 164,121 164,240 164,241 164,172 164,141 0.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 10.41% 6.56% 8.03% 9.76% 8.06% 27.77% 12.49% -
ROE 2.63% 1.19% 2.19% 1.65% 3.65% 6.49% 4.87% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 64.30 48.63 51.55 31.92 76.01 37.80 52.44 3.45%
EPS 6.17 2.61 4.44 3.16 6.13 10.45 6.52 -0.91%
DPS 2.50 2.50 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.19 2.03 1.92 1.68 1.61 1.34 9.81%
Adjusted Per Share Value based on latest NOSH - 164,240
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 64.28 48.70 51.52 31.92 76.03 37.79 52.41 3.45%
EPS 6.17 2.61 4.44 3.16 6.13 10.45 6.52 -0.91%
DPS 2.50 2.50 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.3495 2.1931 2.0289 1.9203 1.6803 1.6096 1.3394 9.81%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.01 1.04 0.83 0.64 1.26 1.36 0.88 -
P/RPS 1.57 2.14 1.61 2.01 1.66 3.60 1.68 -1.12%
P/EPS 16.37 39.85 18.69 20.25 20.55 13.01 13.50 3.26%
EY 6.11 2.51 5.35 4.94 4.87 7.68 7.41 -3.16%
DY 2.48 2.40 2.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.41 0.33 0.75 0.84 0.66 -6.88%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 25/02/11 23/02/10 26/02/09 22/02/08 13/02/07 23/02/06 -
Price 1.07 1.11 0.86 0.56 1.11 1.90 0.83 -
P/RPS 1.66 2.28 1.67 1.75 1.46 5.03 1.58 0.82%
P/EPS 17.34 42.53 19.37 17.72 18.11 18.18 12.73 5.28%
EY 5.77 2.35 5.16 5.64 5.52 5.50 7.86 -5.01%
DY 2.34 2.25 2.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.51 0.42 0.29 0.66 1.18 0.62 -4.85%

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