[EKSONS] YoY TTM Result on 31-Dec-2005 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 2.13%
YoY- -18.7%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 287,995 390,669 313,811 289,832 298,669 255,078 272,202 0.94%
PBT 22,987 52,474 46,293 35,344 44,447 14,474 1,600 55.85%
Tax 8,775 -5,033 -3,178 -605 -1,787 -1,871 70 123.54%
NP 31,762 47,441 43,115 34,739 42,660 12,603 1,670 63.30%
-
NP to SH 31,953 47,277 42,918 34,681 42,660 12,603 1,670 63.46%
-
Tax Rate -38.17% 9.59% 6.86% 1.71% 4.02% 12.93% -4.38% -
Total Cost 256,233 343,228 270,696 255,093 256,009 242,475 270,532 -0.90%
-
Net Worth 315,341 275,925 264,317 219,949 178,881 136,461 137,864 14.77%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 5,747 4,106 - - - - - -
Div Payout % 17.99% 8.69% - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 315,341 275,925 264,317 219,949 178,881 136,461 137,864 14.77%
NOSH 164,240 164,241 164,172 164,141 164,111 164,411 164,124 0.01%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 11.03% 12.14% 13.74% 11.99% 14.28% 4.94% 0.61% -
ROE 10.13% 17.13% 16.24% 15.77% 23.85% 9.24% 1.21% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 175.35 237.86 191.15 176.57 181.99 155.15 165.85 0.93%
EPS 19.46 28.79 26.14 21.13 25.99 7.67 1.02 63.39%
DPS 3.50 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.68 1.61 1.34 1.09 0.83 0.84 14.75%
Adjusted Per Share Value based on latest NOSH - 164,141
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 175.38 237.90 191.10 176.50 181.88 155.33 165.76 0.94%
EPS 19.46 28.79 26.14 21.12 25.98 7.67 1.02 63.39%
DPS 3.50 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9203 1.6803 1.6096 1.3394 1.0893 0.831 0.8395 14.77%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.64 1.26 1.36 0.88 1.47 1.09 0.93 -
P/RPS 0.36 0.53 0.71 0.50 0.81 0.70 0.56 -7.09%
P/EPS 3.29 4.38 5.20 4.16 5.66 14.22 91.40 -42.50%
EY 30.40 22.85 19.22 24.01 17.68 7.03 1.09 74.05%
DY 5.47 1.98 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.75 0.84 0.66 1.35 1.31 1.11 -18.28%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 22/02/08 13/02/07 23/02/06 24/02/05 27/02/04 27/02/03 -
Price 0.56 1.11 1.90 0.83 1.30 1.18 0.80 -
P/RPS 0.32 0.47 0.99 0.47 0.71 0.76 0.48 -6.52%
P/EPS 2.88 3.86 7.27 3.93 5.00 15.39 78.62 -42.34%
EY 34.74 25.93 13.76 25.46 20.00 6.50 1.27 73.49%
DY 6.25 2.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.66 1.18 0.62 1.19 1.42 0.95 -17.92%

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