[EKSONS] YoY Quarter Result on 31-Mar-2004 [#4]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 50.61%
YoY- 189.09%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 95,158 79,699 86,284 71,957 65,306 57,496 36,855 17.11%
PBT 15,686 7,265 9,971 7,368 2,586 -2,936 2,376 36.94%
Tax -1,902 31 373 209 35 2,936 -233 41.87%
NP 13,784 7,296 10,344 7,577 2,621 0 2,143 36.35%
-
NP to SH 13,733 7,252 10,344 7,577 2,621 -2,881 2,143 36.26%
-
Tax Rate 12.13% -0.43% -3.74% -2.84% -1.35% - 9.81% -
Total Cost 81,374 72,403 75,940 64,380 62,685 57,496 34,712 15.24%
-
Net Worth 279,259 228,060 195,386 144,636 141,238 133,349 143,957 11.67%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 279,259 228,060 195,386 144,636 141,238 133,349 143,957 11.67%
NOSH 164,270 164,072 164,190 164,360 164,230 164,628 163,587 0.06%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 14.49% 9.15% 11.99% 10.53% 4.01% 0.00% 5.81% -
ROE 4.92% 3.18% 5.29% 5.24% 1.86% -2.16% 1.49% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 57.93 48.58 52.55 43.78 39.76 34.92 22.53 17.03%
EPS 8.36 4.42 6.30 4.61 1.60 -1.75 1.31 36.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.39 1.19 0.88 0.86 0.81 0.88 11.59%
Adjusted Per Share Value based on latest NOSH - 164,360
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 57.95 48.53 52.54 43.82 39.77 35.01 22.44 17.12%
EPS 8.36 4.42 6.30 4.61 1.60 -1.75 1.31 36.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7006 1.3888 1.1898 0.8808 0.8601 0.812 0.8766 11.67%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.76 0.95 1.17 1.17 0.76 1.05 1.03 -
P/RPS 3.04 1.96 2.23 2.67 1.91 3.01 4.57 -6.56%
P/EPS 21.05 21.49 18.57 25.38 47.62 -60.00 78.63 -19.71%
EY 4.75 4.65 5.38 3.94 2.10 -1.67 1.27 24.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.68 0.98 1.33 0.88 1.30 1.17 -1.94%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 22/05/06 30/05/05 27/05/04 29/05/03 30/05/02 29/05/01 -
Price 1.72 0.91 1.05 1.05 0.75 1.11 1.22 -
P/RPS 2.97 1.87 2.00 2.40 1.89 3.18 5.42 -9.53%
P/EPS 20.57 20.59 16.67 22.78 46.99 -63.43 93.13 -22.24%
EY 4.86 4.86 6.00 4.39 2.13 -1.58 1.07 28.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.65 0.88 1.19 0.87 1.37 1.39 -5.18%

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