[EKSONS] QoQ Cumulative Quarter 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- 38.51%
YoY- 51.75%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 295,511 170,668 114,067 329,270 234,112 172,051 89,389 121.43%
PBT 36,788 27,415 15,203 54,715 39,028 20,125 8,002 175.71%
Tax -3,384 -3,951 -1,597 -5,111 -3,209 -1,540 -192 573.72%
NP 33,404 23,464 13,606 49,604 35,819 18,585 7,810 162.79%
-
NP to SH 33,291 23,350 13,555 49,400 35,666 18,510 7,780 162.87%
-
Tax Rate 9.20% 14.41% 10.50% 9.34% 8.22% 7.65% 2.40% -
Total Cost 262,107 147,204 100,461 279,666 198,293 153,466 81,579 117.27%
-
Net Worth 275,929 269,361 259,495 279,183 264,375 246,362 236,354 10.84%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 4,106 4,106 - - - - - -
Div Payout % 12.33% 17.59% - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 275,929 269,361 259,495 279,183 264,375 246,362 236,354 10.84%
NOSH 164,243 164,244 164,237 164,225 164,208 164,241 164,135 0.04%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 11.30% 13.75% 11.93% 15.06% 15.30% 10.80% 8.74% -
ROE 12.07% 8.67% 5.22% 17.69% 13.49% 7.51% 3.29% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 179.92 103.91 69.45 200.50 142.57 104.75 54.46 121.33%
EPS 20.27 14.22 8.25 30.08 21.72 11.27 4.74 162.76%
DPS 2.50 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.64 1.58 1.70 1.61 1.50 1.44 10.79%
Adjusted Per Share Value based on latest NOSH - 164,270
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 179.96 103.93 69.46 200.51 142.57 104.77 54.43 121.45%
EPS 20.27 14.22 8.25 30.08 21.72 11.27 4.74 162.76%
DPS 2.50 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6803 1.6403 1.5802 1.7001 1.61 1.5003 1.4393 10.84%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.26 1.32 1.49 1.76 1.36 1.01 1.14 -
P/RPS 0.70 1.27 2.15 0.88 0.95 0.96 2.09 -51.67%
P/EPS 6.22 9.28 18.05 5.85 6.26 8.96 24.05 -59.30%
EY 16.09 10.77 5.54 17.09 15.97 11.16 4.16 145.79%
DY 1.98 1.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.80 0.94 1.04 0.84 0.67 0.79 -3.39%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 22/02/08 21/11/07 28/08/07 31/05/07 13/02/07 22/11/06 28/08/06 -
Price 1.11 1.27 1.27 1.72 1.90 1.39 1.00 -
P/RPS 0.62 1.22 1.83 0.86 1.33 1.33 1.84 -51.48%
P/EPS 5.48 8.93 15.39 5.72 8.75 12.33 21.10 -59.19%
EY 18.26 11.19 6.50 17.49 11.43 8.11 4.74 145.14%
DY 2.25 1.97 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.77 0.80 1.01 1.18 0.93 0.69 -2.91%

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