[EKSONS] YoY TTM Result on 30-Jun-2005 [#1]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -9.02%
YoY- 54.71%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 345,771 353,948 321,534 296,826 272,182 243,639 283,558 3.35%
PBT 34,556 61,915 32,438 42,993 28,381 9,530 -7,080 -
Tax 5,086 -6,516 -450 -1,665 -1,667 -684 183 73.95%
NP 39,642 55,399 31,988 41,328 26,714 8,846 -6,897 -
-
NP to SH 39,642 55,174 31,856 41,328 26,714 8,846 -6,897 -
-
Tax Rate -14.72% 10.52% 1.39% 3.87% 5.87% 7.18% - -
Total Cost 306,129 298,549 289,546 255,498 245,468 234,793 290,455 0.87%
-
Net Worth 306,986 259,495 236,354 196,847 156,031 131,040 135,395 14.60%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 9,853 - - - - - - -
Div Payout % 24.86% - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 306,986 259,495 236,354 196,847 156,031 131,040 135,395 14.60%
NOSH 164,164 164,237 164,135 164,039 164,243 163,800 165,116 -0.09%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 11.46% 15.65% 9.95% 13.92% 9.81% 3.63% -2.43% -
ROE 12.91% 21.26% 13.48% 20.99% 17.12% 6.75% -5.09% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 210.63 215.51 195.90 180.95 165.72 148.74 171.73 3.45%
EPS 24.15 33.59 19.41 25.19 16.26 5.40 -4.18 -
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.58 1.44 1.20 0.95 0.80 0.82 14.71%
Adjusted Per Share Value based on latest NOSH - 164,039
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 210.56 215.54 195.80 180.76 165.75 148.37 172.68 3.35%
EPS 24.14 33.60 19.40 25.17 16.27 5.39 -4.20 -
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8694 1.5802 1.4393 1.1987 0.9502 0.798 0.8245 14.60%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.00 1.49 1.14 1.09 1.06 0.74 1.08 -
P/RPS 0.47 0.69 0.58 0.60 0.64 0.50 0.63 -4.76%
P/EPS 4.14 4.44 5.87 4.33 6.52 13.70 -25.86 -
EY 24.15 22.55 17.02 23.11 15.34 7.30 -3.87 -
DY 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.94 0.79 0.91 1.12 0.93 1.32 -14.09%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 28/08/07 28/08/06 23/08/05 24/08/04 27/08/03 29/08/02 -
Price 0.95 1.27 1.00 1.05 0.97 1.16 1.03 -
P/RPS 0.45 0.59 0.51 0.58 0.59 0.78 0.60 -4.67%
P/EPS 3.93 3.78 5.15 4.17 5.96 21.48 -24.66 -
EY 25.42 26.45 19.41 23.99 16.77 4.66 -4.06 -
DY 6.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.80 0.69 0.87 1.02 1.45 1.26 -13.98%

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