[EKSONS] QoQ Quarter Result on 30-Sep-2010 [#2]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -13.58%
YoY- -5.24%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 118,959 83,147 79,967 93,019 70,157 71,668 84,607 25.58%
PBT 22,711 3,890 5,626 5,953 8,536 13,485 5,811 148.73%
Tax -2,806 1,444 -383 4,272 183 -30 987 -
NP 19,905 5,334 5,243 10,225 8,719 13,455 6,798 105.07%
-
NP to SH 18,124 2,913 4,292 7,991 9,247 9,961 7,287 83.87%
-
Tax Rate 12.36% -37.12% 6.81% -71.76% -2.14% 0.22% -16.99% -
Total Cost 99,054 77,813 74,724 82,794 61,438 58,213 77,809 17.51%
-
Net Worth 377,583 358,776 360,133 359,348 353,127 342,973 333,166 8.72%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 4,114 4,111 - - 4,923 3,282 -
Div Payout % - 141.24% 95.79% - - 49.42% 45.05% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 377,583 358,776 360,133 359,348 353,127 342,973 333,166 8.72%
NOSH 164,166 164,576 164,444 164,086 164,245 164,102 164,121 0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 16.73% 6.42% 6.56% 10.99% 12.43% 18.77% 8.03% -
ROE 4.80% 0.81% 1.19% 2.22% 2.62% 2.90% 2.19% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 72.46 50.52 48.63 56.69 42.71 43.67 51.55 25.55%
EPS 11.04 1.77 2.61 4.87 5.63 6.07 4.44 83.84%
DPS 0.00 2.50 2.50 0.00 0.00 3.00 2.00 -
NAPS 2.30 2.18 2.19 2.19 2.15 2.09 2.03 8.70%
Adjusted Per Share Value based on latest NOSH - 164,086
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 72.44 50.63 48.70 56.65 42.72 43.64 51.52 25.58%
EPS 11.04 1.77 2.61 4.87 5.63 6.07 4.44 83.84%
DPS 0.00 2.51 2.50 0.00 0.00 3.00 2.00 -
NAPS 2.2994 2.1848 2.1931 2.1883 2.1504 2.0886 2.0289 8.72%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.23 1.51 1.04 1.00 0.87 1.00 0.83 -
P/RPS 1.70 2.99 2.14 1.76 2.04 2.29 1.61 3.70%
P/EPS 11.14 85.31 39.85 20.53 15.45 16.47 18.69 -29.24%
EY 8.98 1.17 2.51 4.87 6.47 6.07 5.35 41.37%
DY 0.00 1.66 2.40 0.00 0.00 3.00 2.41 -
P/NAPS 0.53 0.69 0.47 0.46 0.40 0.48 0.41 18.72%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 26/05/11 25/02/11 25/11/10 26/08/10 26/05/10 23/02/10 -
Price 1.06 1.30 1.11 1.03 1.00 0.85 0.86 -
P/RPS 1.46 2.57 2.28 1.82 2.34 1.95 1.67 -8.59%
P/EPS 9.60 73.45 42.53 21.15 17.76 14.00 19.37 -37.45%
EY 10.42 1.36 2.35 4.73 5.63 7.14 5.16 59.96%
DY 0.00 1.92 2.25 0.00 0.00 3.53 2.33 -
P/NAPS 0.46 0.60 0.51 0.47 0.47 0.41 0.42 6.27%

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