[EKSONS] QoQ 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- 53.25%
YoY- 372.61%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
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 86,284 71,693 87,747 67,272 71,957 67,825 65,128 20.60%
PBT 9,971 10,827 13,993 12,259 7,368 5,452 3,302 108.77%
Tax 373 -849 -500 -647 209 -421 -808 -
NP 10,344 9,978 13,493 11,612 7,577 5,031 2,494 157.92%
-
NP to SH 10,344 9,978 13,493 11,612 7,577 5,031 2,494 157.92%
-
Tax Rate -3.74% 7.84% 3.57% 5.28% -2.84% 7.72% 24.47% -
Total Cost 75,940 61,715 74,254 55,660 64,380 62,794 62,634 13.69%
-
Net Worth 195,386 178,881 169,072 156,031 144,636 136,461 131,263 30.33%
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 195,386 178,881 169,072 156,031 144,636 136,461 131,263 30.33%
NOSH 164,190 164,111 164,148 164,243 164,360 164,411 164,078 0.04%
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 11.99% 13.92% 15.38% 17.26% 10.53% 7.42% 3.83% -
ROE 5.29% 5.58% 7.98% 7.44% 5.24% 3.69% 1.90% -
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 52.55 43.69 53.46 40.96 43.78 41.25 39.69 20.55%
EPS 6.30 6.08 8.22 7.07 4.61 3.06 1.52 157.80%
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 52.54 43.66 53.43 40.97 43.82 41.30 39.66 20.60%
EPS 6.30 6.08 8.22 7.07 4.61 3.06 1.52 157.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1898 1.0893 1.0296 0.9502 0.8808 0.831 0.7993 30.33%
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 2.23 3.36 2.06 2.59 2.67 2.64 2.65 -10.85%
P/EPS 18.57 24.18 13.38 14.99 25.38 35.62 69.08 -58.31%
EY 5.38 4.14 7.47 6.67 3.94 2.81 1.45 139.47%
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 2.00 2.98 2.71 2.37 2.40 2.86 2.72 -18.51%
P/EPS 16.67 21.38 17.64 13.72 22.78 38.56 71.05 -61.92%
EY 6.00 4.68 5.67 7.29 4.39 2.59 1.41 162.36%
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