[EKSONS] YoY Cumulative 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- 367.77%
YoY- -39.45%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 147,856 170,633 163,176 122,874 169,174 170,668 172,051 -2.49%
PBT 19,284 26,034 14,489 5,207 15,982 27,415 20,125 -0.70%
Tax -51 -2,098 4,455 3,659 1,624 -3,951 -1,540 -43.30%
NP 19,233 23,936 18,944 8,866 17,606 23,464 18,585 0.57%
-
NP to SH 15,147 20,232 17,238 10,726 17,715 23,350 18,510 -3.28%
-
Tax Rate 0.26% 8.06% -30.75% -70.27% -10.16% 14.41% 7.65% -
Total Cost 128,623 146,697 144,232 114,008 151,568 147,204 153,466 -2.89%
-
Net Worth 404,139 379,349 359,535 328,514 313,583 269,361 246,362 8.59%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 4,106 - -
Div Payout % - - - - - 17.59% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 404,139 379,349 359,535 328,514 313,583 269,361 246,362 8.59%
NOSH 164,284 164,220 164,171 164,257 164,179 164,244 164,241 0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 13.01% 14.03% 11.61% 7.22% 10.41% 13.75% 10.80% -
ROE 3.75% 5.33% 4.79% 3.27% 5.65% 8.67% 7.51% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 90.00 103.90 99.39 74.81 103.04 103.91 104.75 -2.49%
EPS 9.22 12.32 10.50 6.53 10.79 14.22 11.27 -3.28%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 2.46 2.31 2.19 2.00 1.91 1.64 1.50 8.58%
Adjusted Per Share Value based on latest NOSH - 164,066
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 90.04 103.91 99.37 74.83 103.02 103.93 104.77 -2.49%
EPS 9.22 12.32 10.50 6.53 10.79 14.22 11.27 -3.28%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 2.4611 2.3101 2.1894 2.0005 1.9096 1.6403 1.5003 8.59%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.10 1.03 1.00 0.82 0.93 1.32 1.01 -
P/RPS 1.22 0.99 1.01 1.10 0.90 1.27 0.96 4.07%
P/EPS 11.93 8.36 9.52 12.56 8.62 9.28 8.96 4.88%
EY 8.38 11.96 10.50 7.96 11.60 10.77 11.16 -4.65%
DY 0.00 0.00 0.00 0.00 0.00 1.89 0.00 -
P/NAPS 0.45 0.45 0.46 0.41 0.49 0.80 0.67 -6.41%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 29/11/11 25/11/10 30/11/09 25/11/08 21/11/07 22/11/06 -
Price 1.05 1.04 1.03 0.76 0.64 1.27 1.39 -
P/RPS 1.17 1.00 1.04 1.02 0.62 1.22 1.33 -2.11%
P/EPS 11.39 8.44 9.81 11.64 5.93 8.93 12.33 -1.31%
EY 8.78 11.85 10.19 8.59 16.86 11.19 8.11 1.33%
DY 0.00 0.00 0.00 0.00 0.00 1.97 0.00 -
P/NAPS 0.43 0.45 0.47 0.38 0.34 0.77 0.93 -12.05%

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