[EKSONS] YoY Annualized Quarter Result on 30-Jun-2010 [#1]

Stock

[EKSONS] EKSONS CORPORATION BHD

Announcement Date

26-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Mar-2011

Quarter

30-Jun-2010 [#1]

Profit Trend

QoQ- 31.55%

YoY- 303.27%

Quarter Report

1st Quarter 30.06.10.pdf

Latest QR

Upcoming QR

EKSONS's Result

EKSONS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Annualized Quarter Result
Revenue	319,756	444,000	475,836	280,628	233,032	391,696	456,268	-5.74%
YoY %	-27.98%	-6.69%	69.56%	20.42%	-40.51%	-14.15%	-	-
Horiz. %	70.08%	97.31%	104.29%	61.51%	51.07%	85.85%	100.00%	-
PBT	71,144	47,948	90,844	34,144	968	39,200	60,812	2.64%
YoY %	48.38%	-47.22%	166.06%	3,427.27%	-97.53%	-35.54%	-	-
Horiz. %	116.99%	78.85%	149.38%	56.15%	1.59%	64.46%	100.00%	-
Tax	-16,616	-1,636	-11,224	732	4,440	3,000	-6,388	17.25%
YoY %	-915.65%	85.42%	-1,633.33%	-83.51%	48.00%	146.96%	-	-
Horiz. %	260.11%	25.61%	175.70%	-11.46%	-69.51%	-46.96%	100.00%	-
NP	54,528	46,312	79,620	34,876	5,408	42,200	54,424	0.03%
YoY %	17.74%	-41.83%	128.29%	544.90%	-87.18%	-22.46%	-	-
Horiz. %	100.19%	85.09%	146.30%	64.08%	9.94%	77.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,260	39,780	72,496	36,988	9,172	42,420	54,220	-6.47%
YoY %	-8.85%	-45.13%	96.00%	303.27%	-78.38%	-21.76%	-	-
Horiz. %	66.88%	73.37%	133.71%	68.22%	16.92%	78.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.36%	3.41%	12.36%	-2.14%	-458.68%	-7.65%	10.50%	-
YoY %	585.04%	-72.41%	677.57%	99.53%	-5,895.82%	-172.86%	-	-
Horiz. %	222.48%	32.48%	117.71%	-20.38%	-4,368.38%	-72.86%	100.00%	-
Total Cost	265,228	397,688	396,216	245,752	227,624	349,496	401,844	-6.68%
YoY %	-33.31%	0.37%	61.23%	7.96%	-34.87%	-13.03%	-	-
Horiz. %	66.00%	98.97%	98.60%	61.16%	56.64%	86.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	412,194	398,784	377,583	353,127	319,382	306,986	259,495	8.01%
YoY %	3.36%	5.61%	6.93%	10.57%	4.04%	18.30%	-	-
Horiz. %	158.84%	153.68%	145.51%	136.08%	123.08%	118.30%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	412,194	398,784	377,583	353,127	319,382	306,986	259,495	8.01%
YoY %	3.36%	5.61%	6.93%	10.57%	4.04%	18.30%	-	-
Horiz. %	158.84%	153.68%	145.51%	136.08%	123.08%	118.30%	100.00%	-
NOSH	164,221	164,108	164,166	164,245	163,785	164,164	164,237	-0.00%
YoY %	0.07%	-0.04%	-0.05%	0.28%	-0.23%	-0.04%	-	-
Horiz. %	99.99%	99.92%	99.96%	100.00%	99.72%	99.96%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	17.05%	10.43%	16.73%	12.43%	2.32%	10.77%	11.93%	-
YoY %	63.47%	-37.66%	34.59%	435.78%	-78.46%	-9.72%	-	-
Horiz. %	142.92%	87.43%	140.23%	104.19%	19.45%	90.28%	100.00%	-
ROE	8.80%	9.98%	19.20%	10.47%	2.87%	13.82%	20.89%	-
YoY %	-11.82%	-48.02%	83.38%	264.81%	-79.23%	-33.84%	-	-
Horiz. %	42.13%	47.77%	91.91%	50.12%	13.74%	66.16%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	194.71	270.55	289.85	170.86	142.28	238.60	277.81	-5.74%
YoY %	-28.03%	-6.66%	69.64%	20.09%	-40.37%	-14.11%	-	-
Horiz. %	70.09%	97.39%	104.33%	61.50%	51.21%	85.89%	100.00%	-
EPS	22.08	24.24	44.16	22.52	5.60	25.84	33.00	-6.47%
YoY %	-8.91%	-45.11%	96.09%	302.14%	-78.33%	-21.70%	-	-
Horiz. %	66.91%	73.45%	133.82%	68.24%	16.97%	78.30%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.51	2.43	2.30	2.15	1.95	1.87	1.58	8.01%
YoY %	3.29%	5.65%	6.98%	10.26%	4.28%	18.35%	-	-
Horiz. %	158.86%	153.80%	145.57%	136.08%	123.42%	118.35%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 164,245
RPS	194.72	270.38	289.77	170.89	141.91	238.53	277.85	-5.74%
YoY %	-27.98%	-6.69%	69.57%	20.42%	-40.51%	-14.15%	-	-
Horiz. %	70.08%	97.31%	104.29%	61.50%	51.07%	85.85%	100.00%	-
EPS	22.08	24.22	44.15	22.52	5.59	25.83	33.02	-6.48%
YoY %	-8.84%	-45.14%	96.05%	302.86%	-78.36%	-21.77%	-	-
Horiz. %	66.87%	73.35%	133.71%	68.20%	16.93%	78.23%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.5101	2.4285	2.2994	2.1504	1.9449	1.8694	1.5802	8.01%
YoY %	3.36%	5.61%	6.93%	10.57%	4.04%	18.30%	-	-
Horiz. %	158.85%	153.68%	145.51%	136.08%	123.08%	118.30%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	0.96	1.05	1.23	0.87	0.70	1.00	1.49	-
P/RPS	0.49	0.39	0.42	0.51	0.49	0.42	0.54	-1.60%
YoY %	25.64%	-7.14%	-17.65%	4.08%	16.67%	-22.22%	-	-
Horiz. %	90.74%	72.22%	77.78%	94.44%	90.74%	77.78%	100.00%	-
P/EPS	4.35	4.33	2.79	3.86	12.50	3.87	4.51	-0.59%
YoY %	0.46%	55.20%	-27.72%	-69.12%	223.00%	-14.19%	-	-
Horiz. %	96.45%	96.01%	61.86%	85.59%	277.16%	85.81%	100.00%	-
EY	23.00	23.09	35.90	25.89	8.00	25.84	22.16	0.62%
YoY %	-0.39%	-35.68%	38.66%	223.62%	-69.04%	16.61%	-	-
Horiz. %	103.79%	104.20%	162.00%	116.83%	36.10%	116.61%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.38	0.43	0.53	0.40	0.36	0.53	0.94	-13.99%
YoY %	-11.63%	-18.87%	32.50%	11.11%	-32.08%	-43.62%	-	-
Horiz. %	40.43%	45.74%	56.38%	42.55%	38.30%	56.38%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	23/08/13	30/08/12	22/08/11	26/08/10	26/08/09	26/08/08	28/08/07	-
Price	0.955	1.12	1.06	1.00	0.87	0.95	1.27	-
P/RPS	0.49	0.41	0.37	0.59	0.61	0.40	0.46	1.05%
YoY %	19.51%	10.81%	-37.29%	-3.28%	52.50%	-13.04%	-	-
Horiz. %	106.52%	89.13%	80.43%	128.26%	132.61%	86.96%	100.00%	-
P/EPS	4.33	4.62	2.40	4.44	15.54	3.68	3.85	1.97%
YoY %	-6.28%	92.50%	-45.95%	-71.43%	322.28%	-4.42%	-	-
Horiz. %	112.47%	120.00%	62.34%	115.32%	403.64%	95.58%	100.00%	-
EY	23.12	21.64	41.66	22.52	6.44	27.20	25.99	-1.92%
YoY %	6.84%	-48.06%	84.99%	249.69%	-76.32%	4.66%	-	-
Horiz. %	88.96%	83.26%	160.29%	86.65%	24.78%	104.66%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.38	0.46	0.46	0.47	0.45	0.51	0.80	-11.65%
YoY %	-17.39%	0.00%	-2.13%	4.44%	-11.76%	-36.25%	-	-
Horiz. %	47.50%	57.50%	57.50%	58.75%	56.25%	63.75%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos