[EKSONS] YoY TTM Result on 30-Sep-2002 [#2]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 78.82%
YoY- -65.08%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 275,454 294,801 247,799 275,306 207,511 101,943 21.98%
PBT 35,775 39,072 10,355 -1,614 -764 23,332 8.91%
Tax -1,806 -1,359 -1,470 153 2,645 1,055 -
NP 33,969 37,713 8,885 -1,461 1,881 24,387 6.84%
-
NP to SH 33,957 37,713 8,885 -1,461 -885 23,232 7.88%
-
Tax Rate 5.05% 3.48% 14.20% - - -4.52% -
Total Cost 241,485 257,088 238,914 276,767 205,630 77,556 25.48%
-
Net Worth 203,519 169,072 131,263 135,843 137,584 139,332 7.86%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 203,519 169,072 131,263 135,843 137,584 139,332 7.86%
NOSH 164,128 164,148 164,078 163,666 163,791 163,920 0.02%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 12.33% 12.79% 3.59% -0.53% 0.91% 23.92% -
ROE 16.68% 22.31% 6.77% -1.08% -0.64% 16.67% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 167.83 179.59 151.02 168.21 126.69 62.19 21.95%
EPS 20.69 22.97 5.42 -0.89 -0.54 14.17 7.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.03 0.80 0.83 0.84 0.85 7.84%
Adjusted Per Share Value based on latest NOSH - 163,666
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 167.74 179.52 150.90 167.65 126.37 62.08 21.98%
EPS 20.68 22.97 5.41 -0.89 -0.54 14.15 7.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2394 1.0296 0.7993 0.8272 0.8378 0.8485 7.86%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.99 1.10 1.05 0.99 1.06 2.27 -
P/RPS 0.59 0.61 0.70 0.59 0.84 3.65 -30.52%
P/EPS 4.79 4.79 19.39 -110.90 -196.18 16.02 -21.44%
EY 20.90 20.89 5.16 -0.90 -0.51 6.24 27.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.07 1.31 1.19 1.26 2.67 -21.40%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/02/06 29/11/04 20/11/03 27/11/02 11/01/02 27/11/00 -
Price 0.83 1.45 1.08 0.99 1.08 1.93 -
P/RPS 0.49 0.81 0.72 0.59 0.85 3.10 -30.84%
P/EPS 4.01 6.31 19.94 -110.90 -199.88 13.62 -21.68%
EY 24.93 15.84 5.01 -0.90 -0.50 7.34 27.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.41 1.35 1.19 1.29 2.27 -21.64%

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