[EKSONS] QoQ Quarter Result on 31-Mar-2004 [#4]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 50.61%
YoY- 189.09%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 71,693 87,747 67,272 71,957 67,825 65,128 56,819 16.68%
PBT 10,827 13,993 12,259 7,368 5,452 3,302 3,134 127.67%
Tax -849 -500 -647 209 -421 -808 -677 16.21%
NP 9,978 13,493 11,612 7,577 5,031 2,494 2,457 153.46%
-
NP to SH 9,978 13,493 11,612 7,577 5,031 2,494 2,457 153.46%
-
Tax Rate 7.84% 3.57% 5.28% -2.84% 7.72% 24.47% 21.60% -
Total Cost 61,715 74,254 55,660 64,380 62,794 62,634 54,362 8.78%
-
Net Worth 178,881 169,072 156,031 144,636 136,461 131,263 131,040 22.94%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 178,881 169,072 156,031 144,636 136,461 131,263 131,040 22.94%
NOSH 164,111 164,148 164,243 164,360 164,411 164,078 163,800 0.12%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 13.92% 15.38% 17.26% 10.53% 7.42% 3.83% 4.32% -
ROE 5.58% 7.98% 7.44% 5.24% 3.69% 1.90% 1.88% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 43.69 53.46 40.96 43.78 41.25 39.69 34.69 16.54%
EPS 6.08 8.22 7.07 4.61 3.06 1.52 1.50 153.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.03 0.95 0.88 0.83 0.80 0.80 22.78%
Adjusted Per Share Value based on latest NOSH - 164,360
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 43.66 53.43 40.97 43.82 41.30 39.66 34.60 16.68%
EPS 6.08 8.22 7.07 4.61 3.06 1.52 1.50 153.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0893 1.0296 0.9502 0.8808 0.831 0.7993 0.798 22.93%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.47 1.10 1.06 1.17 1.09 1.05 0.74 -
P/RPS 3.36 2.06 2.59 2.67 2.64 2.65 2.13 35.32%
P/EPS 24.18 13.38 14.99 25.38 35.62 69.08 49.33 -37.69%
EY 4.14 7.47 6.67 3.94 2.81 1.45 2.03 60.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.07 1.12 1.33 1.31 1.31 0.93 28.05%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 29/11/04 24/08/04 27/05/04 27/02/04 20/11/03 27/08/03 -
Price 1.30 1.45 0.97 1.05 1.18 1.08 1.16 -
P/RPS 2.98 2.71 2.37 2.40 2.86 2.72 3.34 -7.28%
P/EPS 21.38 17.64 13.72 22.78 38.56 71.05 77.33 -57.39%
EY 4.68 5.67 7.29 4.39 2.59 1.41 1.29 135.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.41 1.02 1.19 1.42 1.35 1.45 -12.29%

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