[EKSONS] YoY TTM Result on 30-Sep-2007 [#2]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- -1.47%
YoY- 49.09%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 319,451 244,778 360,420 327,887 337,821 275,454 294,801 1.34%
PBT 33,785 9,959 28,526 62,004 37,786 35,775 39,072 -2.39%
Tax 5,412 7,016 8,188 -7,396 -1,157 -1,806 -1,359 -
NP 39,197 16,975 36,714 54,608 36,629 33,969 37,713 0.64%
-
NP to SH 34,486 19,042 36,831 54,365 36,464 33,957 37,713 -1.47%
-
Tax Rate -16.02% -70.45% -28.70% 11.93% 3.06% 5.05% 3.48% -
Total Cost 280,254 227,803 323,706 273,279 301,192 241,485 257,088 1.44%
-
Net Worth 359,348 328,132 313,628 269,378 246,477 203,519 169,072 13.38%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 8,205 - 5,747 4,106 - - - -
Div Payout % 23.79% - 15.60% 7.55% - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 359,348 328,132 313,628 269,378 246,477 203,519 169,072 13.38%
NOSH 164,086 164,066 164,203 164,254 164,318 164,128 164,148 -0.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 12.27% 6.93% 10.19% 16.65% 10.84% 12.33% 12.79% -
ROE 9.60% 5.80% 11.74% 20.18% 14.79% 16.68% 22.31% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 194.68 149.19 219.50 199.62 205.59 167.83 179.59 1.35%
EPS 21.02 11.61 22.43 33.10 22.19 20.69 22.97 -1.46%
DPS 5.00 0.00 3.50 2.50 0.00 0.00 0.00 -
NAPS 2.19 2.00 1.91 1.64 1.50 1.24 1.03 13.39%
Adjusted Per Share Value based on latest NOSH - 164,254
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 194.53 149.06 219.48 199.67 205.72 167.74 179.52 1.34%
EPS 21.00 11.60 22.43 33.11 22.21 20.68 22.97 -1.48%
DPS 5.00 0.00 3.50 2.50 0.00 0.00 0.00 -
NAPS 2.1883 1.9982 1.9099 1.6404 1.501 1.2394 1.0296 13.38%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.00 0.82 0.93 1.32 1.01 0.99 1.10 -
P/RPS 0.51 0.55 0.42 0.66 0.49 0.59 0.61 -2.93%
P/EPS 4.76 7.07 4.15 3.99 4.55 4.79 4.79 -0.10%
EY 21.02 14.15 24.12 25.07 21.97 20.90 20.89 0.10%
DY 5.00 0.00 3.76 1.89 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.49 0.80 0.67 0.80 1.07 -13.11%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 30/11/09 25/11/08 21/11/07 22/11/06 23/02/06 29/11/04 -
Price 1.03 0.76 0.64 1.27 1.39 0.83 1.45 -
P/RPS 0.53 0.51 0.29 0.64 0.68 0.49 0.81 -6.82%
P/EPS 4.90 6.55 2.85 3.84 6.26 4.01 6.31 -4.12%
EY 20.40 15.27 35.05 26.06 15.96 24.93 15.84 4.30%
DY 4.85 0.00 5.47 1.97 0.00 0.00 0.00 -
P/NAPS 0.47 0.38 0.34 0.77 0.93 0.67 1.41 -16.72%

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