[EKSONS] QoQ Quarter Result on 31-Mar-2010 [#4]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 36.7%
YoY- 219.06%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 79,967 93,019 70,157 71,668 84,607 64,616 58,258 23.43%
PBT 5,626 5,953 8,536 13,485 5,811 4,965 242 709.90%
Tax -383 4,272 183 -30 987 2,549 1,110 -
NP 5,243 10,225 8,719 13,455 6,798 7,514 1,352 146.22%
-
NP to SH 4,292 7,991 9,247 9,961 7,287 8,433 2,293 51.70%
-
Tax Rate 6.81% -71.76% -2.14% 0.22% -16.99% -51.34% -458.68% -
Total Cost 74,724 82,794 61,438 58,213 77,809 57,102 56,906 19.85%
-
Net Worth 360,133 359,348 353,127 342,973 333,166 328,132 319,382 8.31%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,111 - - 4,923 3,282 - - -
Div Payout % 95.79% - - 49.42% 45.05% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 360,133 359,348 353,127 342,973 333,166 328,132 319,382 8.31%
NOSH 164,444 164,086 164,245 164,102 164,121 164,066 163,785 0.26%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.56% 10.99% 12.43% 18.77% 8.03% 11.63% 2.32% -
ROE 1.19% 2.22% 2.62% 2.90% 2.19% 2.57% 0.72% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 48.63 56.69 42.71 43.67 51.55 39.38 35.57 23.11%
EPS 2.61 4.87 5.63 6.07 4.44 5.14 1.40 51.30%
DPS 2.50 0.00 0.00 3.00 2.00 0.00 0.00 -
NAPS 2.19 2.19 2.15 2.09 2.03 2.00 1.95 8.02%
Adjusted Per Share Value based on latest NOSH - 164,102
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 48.70 56.65 42.72 43.64 51.52 39.35 35.48 23.43%
EPS 2.61 4.87 5.63 6.07 4.44 5.14 1.40 51.30%
DPS 2.50 0.00 0.00 3.00 2.00 0.00 0.00 -
NAPS 2.1931 2.1883 2.1504 2.0886 2.0289 1.9982 1.9449 8.31%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.04 1.00 0.87 1.00 0.83 0.82 0.70 -
P/RPS 2.14 1.76 2.04 2.29 1.61 2.08 1.97 5.65%
P/EPS 39.85 20.53 15.45 16.47 18.69 15.95 50.00 -14.00%
EY 2.51 4.87 6.47 6.07 5.35 6.27 2.00 16.30%
DY 2.40 0.00 0.00 3.00 2.41 0.00 0.00 -
P/NAPS 0.47 0.46 0.40 0.48 0.41 0.41 0.36 19.39%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 25/11/10 26/08/10 26/05/10 23/02/10 30/11/09 26/08/09 -
Price 1.11 1.03 1.00 0.85 0.86 0.76 0.87 -
P/RPS 2.28 1.82 2.34 1.95 1.67 1.93 2.45 -4.66%
P/EPS 42.53 21.15 17.76 14.00 19.37 14.79 62.14 -22.28%
EY 2.35 4.73 5.63 7.14 5.16 6.76 1.61 28.58%
DY 2.25 0.00 0.00 3.53 2.33 0.00 0.00 -
P/NAPS 0.51 0.47 0.47 0.41 0.42 0.38 0.45 8.67%

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