[EKSONS] YoY TTM Result on 30-Sep-2005 [#2]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -17.84%
YoY- -9.96%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 360,420 327,887 337,821 275,454 294,801 247,799 275,306 4.58%
PBT 28,526 62,004 37,786 35,775 39,072 10,355 -1,614 -
Tax 8,188 -7,396 -1,157 -1,806 -1,359 -1,470 153 94.00%
NP 36,714 54,608 36,629 33,969 37,713 8,885 -1,461 -
-
NP to SH 36,831 54,365 36,464 33,957 37,713 8,885 -1,461 -
-
Tax Rate -28.70% 11.93% 3.06% 5.05% 3.48% 14.20% - -
Total Cost 323,706 273,279 301,192 241,485 257,088 238,914 276,767 2.64%
-
Net Worth 313,628 269,378 246,477 203,519 169,072 131,263 135,843 14.94%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 5,747 4,106 - - - - - -
Div Payout % 15.60% 7.55% - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 313,628 269,378 246,477 203,519 169,072 131,263 135,843 14.94%
NOSH 164,203 164,254 164,318 164,128 164,148 164,078 163,666 0.05%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 10.19% 16.65% 10.84% 12.33% 12.79% 3.59% -0.53% -
ROE 11.74% 20.18% 14.79% 16.68% 22.31% 6.77% -1.08% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 219.50 199.62 205.59 167.83 179.59 151.02 168.21 4.53%
EPS 22.43 33.10 22.19 20.69 22.97 5.42 -0.89 -
DPS 3.50 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.64 1.50 1.24 1.03 0.80 0.83 14.88%
Adjusted Per Share Value based on latest NOSH - 164,128
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 219.48 199.67 205.72 167.74 179.52 150.90 167.65 4.58%
EPS 22.43 33.11 22.21 20.68 22.97 5.41 -0.89 -
DPS 3.50 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9099 1.6404 1.501 1.2394 1.0296 0.7993 0.8272 14.95%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.93 1.32 1.01 0.99 1.10 1.05 0.99 -
P/RPS 0.42 0.66 0.49 0.59 0.61 0.70 0.59 -5.50%
P/EPS 4.15 3.99 4.55 4.79 4.79 19.39 -110.90 -
EY 24.12 25.07 21.97 20.90 20.89 5.16 -0.90 -
DY 3.76 1.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.80 0.67 0.80 1.07 1.31 1.19 -13.73%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 21/11/07 22/11/06 23/02/06 29/11/04 20/11/03 27/11/02 -
Price 0.64 1.27 1.39 0.83 1.45 1.08 0.99 -
P/RPS 0.29 0.64 0.68 0.49 0.81 0.72 0.59 -11.15%
P/EPS 2.85 3.84 6.26 4.01 6.31 19.94 -110.90 -
EY 35.05 26.06 15.96 24.93 15.84 5.01 -0.90 -
DY 5.47 1.97 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.77 0.93 0.67 1.41 1.35 1.19 -18.82%

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