[EKSONS] QoQ Annualized Quarter Result on 30-Sep-2006 [#2]

Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 18.96%
YoY- 35.75%
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 456,268 329,270 312,149 344,102 357,556 283,247 271,397 41.52%
PBT 60,812 54,715 52,037 40,250 32,008 32,589 33,830 47.99%
Tax -6,388 -5,111 -4,278 -3,080 -768 81 -1,284 192.28%
NP 54,424 49,604 47,758 37,170 31,240 32,670 32,546 41.01%
-
NP to SH 54,220 49,400 47,554 37,020 31,120 32,554 32,449 40.94%
-
Tax Rate 10.50% 9.34% 8.22% 7.65% 2.40% -0.25% 3.80% -
Total Cost 401,844 279,666 264,390 306,932 326,316 250,577 238,850 41.59%
-
Net Worth 259,495 279,183 264,375 246,362 236,354 228,215 220,051 11.65%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 259,495 279,183 264,375 246,362 236,354 228,215 220,051 11.65%
NOSH 164,237 164,225 164,208 164,241 164,135 164,183 164,217 0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.93% 15.06% 15.30% 10.80% 8.74% 11.53% 11.99% -
ROE 20.89% 17.69% 17.99% 15.03% 13.17% 14.26% 14.75% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 277.81 200.50 190.09 209.51 217.84 172.52 165.27 41.50%
EPS 33.00 30.08 28.96 22.54 18.96 19.82 19.76 40.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.70 1.61 1.50 1.44 1.39 1.34 11.64%
Adjusted Per Share Value based on latest NOSH - 164,318
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 277.85 200.51 190.09 209.55 217.74 172.49 165.27 41.52%
EPS 33.02 30.08 28.96 22.54 18.95 19.82 19.76 40.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5802 1.7001 1.61 1.5003 1.4393 1.3898 1.34 11.65%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.49 1.76 1.36 1.01 1.14 0.95 0.88 -
P/RPS 0.54 0.88 0.72 0.48 0.52 0.55 0.53 1.25%
P/EPS 4.51 5.85 4.70 4.48 6.01 4.79 4.45 0.89%
EY 22.16 17.09 21.29 22.32 16.63 20.87 22.45 -0.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.04 0.84 0.67 0.79 0.68 0.66 26.66%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 31/05/07 13/02/07 22/11/06 28/08/06 22/05/06 23/02/06 -
Price 1.27 1.72 1.90 1.39 1.00 0.91 0.83 -
P/RPS 0.46 0.86 1.00 0.66 0.46 0.53 0.50 -5.42%
P/EPS 3.85 5.72 6.56 6.17 5.27 4.59 4.20 -5.65%
EY 25.99 17.49 15.24 16.22 18.96 21.79 23.81 6.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.01 1.18 0.93 0.69 0.65 0.62 18.57%

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