[EKSONS] QoQ Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 163.28%
YoY- 372.61%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 312,760 302,282 310,038 269,088 261,729 253,029 243,894 18.01%
PBT 47,050 49,438 52,502 49,036 19,339 15,850 12,872 137.10%
Tax -1,622 -2,661 -2,294 -2,588 -1,697 -2,541 -2,970 -33.16%
NP 45,428 46,777 50,208 46,448 17,642 13,309 9,902 175.84%
-
NP to SH 45,428 46,777 50,208 46,448 17,642 13,309 9,902 175.84%
-
Tax Rate 3.45% 5.38% 4.37% 5.28% 8.78% 16.03% 23.07% -
Total Cost 267,332 255,505 259,830 222,640 244,087 239,720 233,992 9.27%
-
Net Worth 195,437 179,028 169,111 156,031 144,545 136,267 131,588 30.14%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 195,437 179,028 169,111 156,031 144,545 136,267 131,588 30.14%
NOSH 164,233 164,246 164,185 164,243 164,256 164,177 164,485 -0.10%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 14.52% 15.47% 16.19% 17.26% 6.74% 5.26% 4.06% -
ROE 23.24% 26.13% 29.69% 29.77% 12.21% 9.77% 7.53% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 190.44 184.04 188.83 163.84 159.34 154.12 148.28 18.13%
EPS 27.66 28.48 30.58 28.28 10.74 8.11 6.02 176.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.09 1.03 0.95 0.88 0.83 0.80 30.27%
Adjusted Per Share Value based on latest NOSH - 164,243
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 190.46 184.08 188.80 163.87 159.38 154.09 148.52 18.01%
EPS 27.66 28.49 30.57 28.29 10.74 8.10 6.03 175.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1901 1.0902 1.0298 0.9502 0.8802 0.8298 0.8013 30.14%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.17 1.47 1.10 1.06 1.17 1.09 1.05 -
P/RPS 0.61 0.80 0.58 0.65 0.73 0.71 0.71 -9.61%
P/EPS 4.23 5.16 3.60 3.75 10.89 13.45 17.44 -61.07%
EY 23.64 19.37 27.80 26.68 9.18 7.44 5.73 157.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.35 1.07 1.12 1.33 1.31 1.31 -17.57%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 24/02/05 29/11/04 24/08/04 27/05/04 27/02/04 20/11/03 -
Price 1.05 1.30 1.45 0.97 1.05 1.18 1.08 -
P/RPS 0.55 0.71 0.77 0.59 0.66 0.77 0.73 -17.18%
P/EPS 3.80 4.56 4.74 3.43 9.78 14.56 17.94 -64.43%
EY 26.34 21.91 21.09 29.15 10.23 6.87 5.57 181.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.19 1.41 1.02 1.19 1.42 1.35 -24.80%

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