[EKSONS] YoY 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- -7.17%

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
Quarter Result
Revenue	79,939	111,000	118,959	70,157	58,258	97,924	114,067	-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	17,786	11,987	22,711	8,536	242	9,800	15,203	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	-4,154	-409	-2,806	183	1,110	750	-1,597	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	13,632	11,578	19,905	8,719	1,352	10,550	13,606	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	9,065	9,945	18,124	9,247	2,293	10,605	13,555	-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	66,307	99,422	99,054	61,438	56,906	87,374	100,461	-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	2.20%	2.49%	4.80%	2.62%	0.72%	3.45%	5.22%	-
YoY %	-11.65%	-48.12%	83.21%	263.89%	-79.13%	-33.91%	-	-
Horiz. %	42.15%	47.70%	91.95%	50.19%	13.79%	66.09%	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	48.68	67.64	72.46	42.71	35.57	59.65	69.45	-5.74%
YoY %	-28.03%	-6.65%	69.66%	20.07%	-40.37%	-14.11%	-	-
Horiz. %	70.09%	97.39%	104.33%	61.50%	51.22%	85.89%	100.00%	-
EPS	5.52	6.06	11.04	5.63	1.40	6.46	8.25	-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	48.68	67.60	72.44	42.72	35.48	59.63	69.46	-5.74%
YoY %	-27.99%	-6.68%	69.57%	20.41%	-40.50%	-14.15%	-	-
Horiz. %	70.08%	97.32%	104.29%	61.50%	51.08%	85.85%	100.00%	-
EPS	5.52	6.06	11.04	5.63	1.40	6.46	8.25	-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	2.5101	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	1.97	1.55	1.70	2.04	1.97	1.68	2.15	-1.44%
YoY %	27.10%	-8.82%	-16.67%	3.55%	17.26%	-21.86%	-	-
Horiz. %	91.63%	72.09%	79.07%	94.88%	91.63%	78.14%	100.00%	-
P/EPS	17.39	17.33	11.14	15.45	50.00	15.48	18.05	-0.61%
YoY %	0.35%	55.57%	-27.90%	-69.10%	223.00%	-14.24%	-	-
Horiz. %	96.34%	96.01%	61.72%	85.60%	277.01%	85.76%	100.00%	-
EY	5.75	5.77	8.98	6.47	2.00	6.46	5.54	0.62%
YoY %	-0.35%	-35.75%	38.79%	223.50%	-69.04%	16.61%	-	-
Horiz. %	103.79%	104.15%	162.09%	116.79%	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	1.96	1.66	1.46	2.34	2.45	1.59	1.83	1.14%
YoY %	18.07%	13.70%	-37.61%	-4.49%	54.09%	-13.11%	-	-
Horiz. %	107.10%	90.71%	79.78%	127.87%	133.88%	86.89%	100.00%	-
P/EPS	17.30	18.48	9.60	17.76	62.14	14.71	15.39	1.96%
YoY %	-6.39%	92.50%	-45.95%	-71.42%	322.43%	-4.42%	-	-
Horiz. %	112.41%	120.08%	62.38%	115.40%	403.77%	95.58%	100.00%	-
EY	5.78	5.41	10.42	5.63	1.61	6.80	6.50	-1.93%
YoY %	6.84%	-48.08%	85.08%	249.69%	-76.32%	4.62%	-	-
Horiz. %	88.92%	83.23%	160.31%	86.62%	24.77%	104.62%	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