[EKSONS] QoQ Quarter Result on 30-Sep-2009 [#2]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 267.77%
YoY- 18.61%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 70,157 71,668 84,607 64,616 58,258 69,486 52,418 21.51%
PBT 8,536 13,485 5,811 4,965 242 918 3,834 70.75%
Tax 183 -30 987 2,549 1,110 2,076 1,281 -72.76%
NP 8,719 13,455 6,798 7,514 1,352 2,994 5,115 42.83%
-
NP to SH 9,247 9,961 7,287 8,433 2,293 3,122 5,190 47.12%
-
Tax Rate -2.14% 0.22% -16.99% -51.34% -458.68% -226.14% -33.41% -
Total Cost 61,438 58,213 77,809 57,102 56,906 66,492 47,303 19.09%
-
Net Worth 353,127 342,973 333,166 328,132 319,382 318,772 315,341 7.85%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 4,923 3,282 - - - - -
Div Payout % - 49.42% 45.05% - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 353,127 342,973 333,166 328,132 319,382 318,772 315,341 7.85%
NOSH 164,245 164,102 164,121 164,066 163,785 164,315 164,240 0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 12.43% 18.77% 8.03% 11.63% 2.32% 4.31% 9.76% -
ROE 2.62% 2.90% 2.19% 2.57% 0.72% 0.98% 1.65% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 42.71 43.67 51.55 39.38 35.57 42.29 31.92 21.49%
EPS 5.63 6.07 4.44 5.14 1.40 1.90 3.16 47.12%
DPS 0.00 3.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.09 2.03 2.00 1.95 1.94 1.92 7.85%
Adjusted Per Share Value based on latest NOSH - 164,066
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 42.72 43.64 51.52 39.35 35.48 42.31 31.92 21.50%
EPS 5.63 6.07 4.44 5.14 1.40 1.90 3.16 47.12%
DPS 0.00 3.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.1504 2.0886 2.0289 1.9982 1.9449 1.9412 1.9203 7.85%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.87 1.00 0.83 0.82 0.70 0.54 0.64 -
P/RPS 2.04 2.29 1.61 2.08 1.97 1.28 2.01 0.99%
P/EPS 15.45 16.47 18.69 15.95 50.00 28.42 20.25 -16.54%
EY 6.47 6.07 5.35 6.27 2.00 3.52 4.94 19.76%
DY 0.00 3.00 2.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.48 0.41 0.41 0.36 0.28 0.33 13.72%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 23/02/10 30/11/09 26/08/09 26/05/09 26/02/09 -
Price 1.00 0.85 0.86 0.76 0.87 0.68 0.56 -
P/RPS 2.34 1.95 1.67 1.93 2.45 1.61 1.75 21.43%
P/EPS 17.76 14.00 19.37 14.79 62.14 35.79 17.72 0.15%
EY 5.63 7.14 5.16 6.76 1.61 2.79 5.64 -0.11%
DY 0.00 3.53 2.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.41 0.42 0.38 0.45 0.35 0.29 38.09%

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