[EKSONS] QoQ Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -16.73%
YoY- 19.52%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 341,266 475,836 326,290 324,190 326,352 280,628 279,149 14.31%
PBT 52,068 90,844 24,005 26,820 28,978 34,144 24,504 65.20%
Tax -4,196 -11,224 5,516 5,429 8,910 732 4,757 -
NP 47,872 79,620 29,521 32,249 37,888 34,876 29,261 38.80%
-
NP to SH 40,464 72,496 24,443 28,706 34,476 36,988 28,116 27.44%
-
Tax Rate 8.06% 12.36% -22.98% -20.24% -30.75% -2.14% -19.41% -
Total Cost 293,394 396,216 296,769 291,941 288,464 245,752 249,888 11.28%
-
Net Worth 379,349 377,583 358,103 359,654 359,535 353,127 343,108 6.91%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 8,213 5,474 - - 8,208 -
Div Payout % - - 33.60% 19.07% - - 29.19% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 379,349 377,583 358,103 359,654 359,535 353,127 343,108 6.91%
NOSH 164,220 164,166 164,267 164,225 164,171 164,245 164,166 0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 14.03% 16.73% 9.05% 9.95% 11.61% 12.43% 10.48% -
ROE 10.67% 19.20% 6.83% 7.98% 9.59% 10.47% 8.19% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 207.81 289.85 198.63 197.41 198.79 170.86 170.04 14.29%
EPS 24.64 44.16 14.88 17.48 21.00 22.52 17.12 27.44%
DPS 0.00 0.00 5.00 3.33 0.00 0.00 5.00 -
NAPS 2.31 2.30 2.18 2.19 2.19 2.15 2.09 6.89%
Adjusted Per Share Value based on latest NOSH - 164,444
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 207.82 289.77 198.70 197.42 198.74 170.89 169.99 14.32%
EPS 24.64 44.15 14.88 17.48 20.99 22.52 17.12 27.44%
DPS 0.00 0.00 5.00 3.33 0.00 0.00 5.00 -
NAPS 2.3101 2.2994 2.1807 2.1902 2.1894 2.1504 2.0894 6.91%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.03 1.23 1.51 1.04 1.00 0.87 1.00 -
P/RPS 0.50 0.42 0.76 0.53 0.50 0.51 0.59 -10.43%
P/EPS 4.18 2.79 10.15 5.95 4.76 3.86 5.84 -19.96%
EY 23.92 35.90 9.85 16.81 21.00 25.89 17.13 24.90%
DY 0.00 0.00 3.31 3.21 0.00 0.00 5.00 -
P/NAPS 0.45 0.53 0.69 0.47 0.46 0.40 0.48 -4.20%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 22/08/11 26/05/11 25/02/11 25/11/10 26/08/10 26/05/10 -
Price 1.04 1.06 1.30 1.11 1.03 1.00 0.85 -
P/RPS 0.50 0.37 0.65 0.56 0.52 0.59 0.50 0.00%
P/EPS 4.22 2.40 8.74 6.35 4.90 4.44 4.96 -10.20%
EY 23.69 41.66 11.45 15.75 20.39 22.52 20.15 11.38%
DY 0.00 0.00 3.85 3.00 0.00 0.00 5.88 -
P/NAPS 0.45 0.46 0.60 0.51 0.47 0.47 0.41 6.39%

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