[EKSONS] YoY Quarter Result on 31-Mar-2009 [#4]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -39.85%
YoY- -65.5%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 98,461 83,147 71,668 69,486 66,403 95,158 79,699 3.58%
PBT 9,242 3,890 13,485 918 3,171 15,686 7,265 4.08%
Tax 1,429 1,444 -30 2,076 5,870 -1,902 31 89.24%
NP 10,671 5,334 13,455 2,994 9,041 13,784 7,296 6.53%
-
NP to SH 7,323 2,913 9,961 3,122 9,048 13,733 7,252 0.16%
-
Tax Rate -15.46% -37.12% 0.22% -226.14% -185.12% 12.13% -0.43% -
Total Cost 87,790 77,813 58,213 66,492 57,362 81,374 72,403 3.26%
-
Net Worth 389,136 358,776 342,973 318,772 275,873 279,259 228,060 9.30%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 4,104 4,114 4,923 - 5,747 - - -
Div Payout % 56.05% 141.24% 49.42% - 63.52% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 389,136 358,776 342,973 318,772 275,873 279,259 228,060 9.30%
NOSH 164,192 164,576 164,102 164,315 164,210 164,270 164,072 0.01%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 10.84% 6.42% 18.77% 4.31% 13.62% 14.49% 9.15% -
ROE 1.88% 0.81% 2.90% 0.98% 3.28% 4.92% 3.18% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 59.97 50.52 43.67 42.29 40.44 57.93 48.58 3.56%
EPS 4.46 1.77 6.07 1.90 5.51 8.36 4.42 0.15%
DPS 2.50 2.50 3.00 0.00 3.50 0.00 0.00 -
NAPS 2.37 2.18 2.09 1.94 1.68 1.70 1.39 9.29%
Adjusted Per Share Value based on latest NOSH - 164,315
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 59.96 50.63 43.64 42.31 40.44 57.95 48.53 3.58%
EPS 4.46 1.77 6.07 1.90 5.51 8.36 4.42 0.15%
DPS 2.50 2.51 3.00 0.00 3.50 0.00 0.00 -
NAPS 2.3697 2.1848 2.0886 1.9412 1.68 1.7006 1.3888 9.30%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.08 1.51 1.00 0.54 1.05 1.76 0.95 -
P/RPS 1.80 2.99 2.29 1.28 2.60 3.04 1.96 -1.40%
P/EPS 24.22 85.31 16.47 28.42 19.06 21.05 21.49 2.01%
EY 4.13 1.17 6.07 3.52 5.25 4.75 4.65 -1.95%
DY 2.31 1.66 3.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.46 0.69 0.48 0.28 0.63 1.04 0.68 -6.30%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 26/05/11 26/05/10 26/05/09 29/05/08 31/05/07 22/05/06 -
Price 1.08 1.30 0.85 0.68 1.12 1.72 0.91 -
P/RPS 1.80 2.57 1.95 1.61 2.77 2.97 1.87 -0.63%
P/EPS 24.22 73.45 14.00 35.79 20.33 20.57 20.59 2.74%
EY 4.13 1.36 7.14 2.79 4.92 4.86 4.86 -2.67%
DY 2.31 1.92 3.53 0.00 3.13 0.00 0.00 -
P/NAPS 0.46 0.60 0.41 0.35 0.67 1.01 0.65 -5.59%

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