[EKSONS] YoY TTM Result on 31-Mar-2007 [#4]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 15.1%
YoY- 56.38%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 279,149 291,078 361,914 329,270 283,247 312,996 261,729 1.07%
PBT 24,503 20,734 39,959 54,714 32,638 47,050 19,256 4.09%
Tax 4,616 4,981 2,739 -5,111 -947 -1,623 -1,697 -
NP 29,119 25,715 42,698 49,603 31,691 45,427 17,559 8.79%
-
NP to SH 27,978 26,027 42,592 49,399 31,589 45,427 17,559 8.06%
-
Tax Rate -18.84% -24.02% -6.85% 9.34% 2.90% 3.45% 8.81% -
Total Cost 250,030 265,363 319,216 279,667 251,556 267,569 244,170 0.39%
-
Net Worth 342,973 318,772 275,873 279,259 228,060 195,386 144,636 15.46%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 8,205 - 9,853 - - - - -
Div Payout % 29.33% - 23.14% - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 342,973 318,772 275,873 279,259 228,060 195,386 144,636 15.46%
NOSH 164,102 164,315 164,210 164,270 164,072 164,190 164,360 -0.02%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 10.43% 8.83% 11.80% 15.06% 11.19% 14.51% 6.71% -
ROE 8.16% 8.16% 15.44% 17.69% 13.85% 23.25% 12.14% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 170.11 177.15 220.40 200.44 172.64 190.63 159.24 1.10%
EPS 17.05 15.84 25.94 30.07 19.25 27.67 10.68 8.10%
DPS 5.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 2.09 1.94 1.68 1.70 1.39 1.19 0.88 15.50%
Adjusted Per Share Value based on latest NOSH - 164,270
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 169.99 177.26 220.39 200.51 172.49 190.60 159.38 1.07%
EPS 17.04 15.85 25.94 30.08 19.24 27.66 10.69 8.07%
DPS 5.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 2.0886 1.9412 1.68 1.7006 1.3888 1.1898 0.8808 15.46%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.00 0.54 1.05 1.76 0.95 1.17 1.17 -
P/RPS 0.59 0.30 0.48 0.88 0.55 0.61 0.73 -3.48%
P/EPS 5.87 3.41 4.05 5.85 4.93 4.23 10.95 -9.86%
EY 17.05 29.33 24.70 17.09 20.27 23.65 9.13 10.96%
DY 5.00 0.00 5.71 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.28 0.63 1.04 0.68 0.98 1.33 -15.61%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 26/05/09 29/05/08 31/05/07 22/05/06 30/05/05 27/05/04 -
Price 0.85 0.68 1.12 1.72 0.91 1.05 1.05 -
P/RPS 0.50 0.38 0.51 0.86 0.53 0.55 0.66 -4.51%
P/EPS 4.99 4.29 4.32 5.72 4.73 3.80 9.83 -10.68%
EY 20.06 23.29 23.16 17.48 21.16 26.35 10.17 11.98%
DY 5.88 0.00 5.36 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.35 0.67 1.01 0.65 0.88 1.19 -16.26%

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