[EKSONS] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 41.85%
YoY- 654.67%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 313,811 289,832 298,669 255,078 272,202 224,572 143,502 13.92%
PBT 46,293 35,344 44,447 14,474 1,600 -5,361 27,203 9.26%
Tax -3,178 -605 -1,787 -1,871 70 2,705 -97 78.83%
NP 43,115 34,739 42,660 12,603 1,670 -2,656 27,106 8.03%
-
NP to SH 42,918 34,681 42,660 12,603 1,670 -5,422 27,106 7.95%
-
Tax Rate 6.86% 1.71% 4.02% 12.93% -4.38% - 0.36% -
Total Cost 270,696 255,093 256,009 242,475 270,532 227,228 116,396 15.09%
-
Net Worth 264,317 219,949 178,881 136,461 137,864 135,940 142,501 10.84%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 264,317 219,949 178,881 136,461 137,864 135,940 142,501 10.84%
NOSH 164,172 164,141 164,111 164,411 164,124 163,783 163,795 0.03%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 13.74% 11.99% 14.28% 4.94% 0.61% -1.18% 18.89% -
ROE 16.24% 15.77% 23.85% 9.24% 1.21% -3.99% 19.02% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 191.15 176.57 181.99 155.15 165.85 137.11 87.61 13.87%
EPS 26.14 21.13 25.99 7.67 1.02 -3.31 16.55 7.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.34 1.09 0.83 0.84 0.83 0.87 10.79%
Adjusted Per Share Value based on latest NOSH - 164,411
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 191.10 176.50 181.88 155.33 165.76 136.76 87.39 13.92%
EPS 26.14 21.12 25.98 7.67 1.02 -3.30 16.51 7.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6096 1.3394 1.0893 0.831 0.8395 0.8278 0.8678 10.83%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.36 0.88 1.47 1.09 0.93 1.06 1.54 -
P/RPS 0.71 0.50 0.81 0.70 0.56 0.77 1.76 -14.03%
P/EPS 5.20 4.16 5.66 14.22 91.40 -32.02 9.31 -9.24%
EY 19.22 24.01 17.68 7.03 1.09 -3.12 10.75 10.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.66 1.35 1.31 1.11 1.28 1.77 -11.67%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 13/02/07 23/02/06 24/02/05 27/02/04 27/02/03 26/02/02 27/02/01 -
Price 1.90 0.83 1.30 1.18 0.80 1.03 1.30 -
P/RPS 0.99 0.47 0.71 0.76 0.48 0.75 1.48 -6.47%
P/EPS 7.27 3.93 5.00 15.39 78.62 -31.11 7.86 -1.29%
EY 13.76 25.46 20.00 6.50 1.27 -3.21 12.73 1.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.62 1.19 1.42 0.95 1.24 1.49 -3.81%

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