[EKSONS] YoY TTM Result on 31-Mar-2003 [#4]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 325.09%
YoY- 168.44%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 283,247 312,996 261,729 256,369 268,856 178,260 9.69%
PBT 32,638 47,050 19,256 7,119 -10,670 11,375 23.45%
Tax -947 -1,623 -1,697 -20 3,063 -297 26.08%
NP 31,691 45,427 17,559 7,099 -7,607 11,078 23.38%
-
NP to SH 31,589 45,427 17,559 7,099 -10,373 11,078 23.30%
-
Tax Rate 2.90% 3.45% 8.81% 0.28% - 2.61% -
Total Cost 251,556 267,569 244,170 249,270 276,463 167,182 8.50%
-
Net Worth 228,060 195,386 144,636 141,238 133,349 143,957 9.63%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 228,060 195,386 144,636 141,238 133,349 143,957 9.63%
NOSH 164,072 164,190 164,360 164,230 164,628 163,587 0.05%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 11.19% 14.51% 6.71% 2.77% -2.83% 6.21% -
ROE 13.85% 23.25% 12.14% 5.03% -7.78% 7.70% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 172.64 190.63 159.24 156.10 163.31 108.97 9.63%
EPS 19.25 27.67 10.68 4.32 -6.30 6.77 23.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.19 0.88 0.86 0.81 0.88 9.56%
Adjusted Per Share Value based on latest NOSH - 164,230
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 172.49 190.60 159.38 156.12 163.72 108.55 9.69%
EPS 19.24 27.66 10.69 4.32 -6.32 6.75 23.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3888 1.1898 0.8808 0.8601 0.812 0.8766 9.63%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.95 1.17 1.17 0.76 1.05 1.03 -
P/RPS 0.55 0.61 0.73 0.49 0.64 0.95 -10.34%
P/EPS 4.93 4.23 10.95 17.58 -16.66 15.21 -20.16%
EY 20.27 23.65 9.13 5.69 -6.00 6.57 25.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.98 1.33 0.88 1.30 1.17 -10.27%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 22/05/06 30/05/05 27/05/04 29/05/03 30/05/02 29/05/01 -
Price 0.91 1.05 1.05 0.75 1.11 1.22 -
P/RPS 0.53 0.55 0.66 0.48 0.68 1.12 -13.89%
P/EPS 4.73 3.80 9.83 17.35 -17.62 18.02 -23.46%
EY 21.16 26.35 10.17 5.76 -5.68 5.55 30.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.88 1.19 0.87 1.37 1.39 -14.09%

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