[EKSONS] YoY TTM Result on 30-Jun-2007 [#1]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 11.69%
YoY- 73.2%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 291,048 251,412 345,771 353,948 321,534 296,826 272,182 1.12%
PBT 32,797 11,176 34,556 61,915 32,438 42,993 28,381 2.43%
Tax 3,689 5,341 5,086 -6,516 -450 -1,665 -1,667 -
NP 36,486 16,517 39,642 55,399 31,988 41,328 26,714 5.33%
-
NP to SH 34,928 17,719 39,642 55,174 31,856 41,328 26,714 4.56%
-
Tax Rate -11.25% -47.79% -14.72% 10.52% 1.39% 3.87% 5.87% -
Total Cost 254,562 234,895 306,129 298,549 289,546 255,498 245,468 0.60%
-
Net Worth 353,127 319,382 306,986 259,495 236,354 196,847 156,031 14.57%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 8,205 - 9,853 - - - - -
Div Payout % 23.49% - 24.86% - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 353,127 319,382 306,986 259,495 236,354 196,847 156,031 14.57%
NOSH 164,245 163,785 164,164 164,237 164,135 164,039 164,243 0.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 12.54% 6.57% 11.46% 15.65% 9.95% 13.92% 9.81% -
ROE 9.89% 5.55% 12.91% 21.26% 13.48% 20.99% 17.12% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 177.20 153.50 210.63 215.51 195.90 180.95 165.72 1.12%
EPS 21.27 10.82 24.15 33.59 19.41 25.19 16.26 4.57%
DPS 5.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 1.95 1.87 1.58 1.44 1.20 0.95 14.57%
Adjusted Per Share Value based on latest NOSH - 164,237
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 177.24 153.10 210.56 215.54 195.80 180.76 165.75 1.12%
EPS 21.27 10.79 24.14 33.60 19.40 25.17 16.27 4.56%
DPS 5.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 2.1504 1.9449 1.8694 1.5802 1.4393 1.1987 0.9502 14.57%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.87 0.70 1.00 1.49 1.14 1.09 1.06 -
P/RPS 0.49 0.46 0.47 0.69 0.58 0.60 0.64 -4.35%
P/EPS 4.09 6.47 4.14 4.44 5.87 4.33 6.52 -7.47%
EY 24.44 15.45 24.15 22.55 17.02 23.11 15.34 8.06%
DY 5.75 0.00 6.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.36 0.53 0.94 0.79 0.91 1.12 -15.76%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 26/08/09 26/08/08 28/08/07 28/08/06 23/08/05 24/08/04 -
Price 1.00 0.87 0.95 1.27 1.00 1.05 0.97 -
P/RPS 0.56 0.57 0.45 0.59 0.51 0.58 0.59 -0.86%
P/EPS 4.70 8.04 3.93 3.78 5.15 4.17 5.96 -3.87%
EY 21.27 12.43 25.42 26.45 19.41 23.99 16.77 4.03%
DY 5.00 0.00 6.32 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.51 0.80 0.69 0.87 1.02 -12.10%

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