[EKSONS] YoY Quarter Result on 30-Sep-2003 [#2]

Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 1.51%
YoY- 1.59%
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 82,662 66,375 87,747 65,128 60,968 69,220 49,012 9.09%
PBT 12,123 6,775 13,993 3,302 2,477 -2,989 2,952 26.53%
Tax -1,348 -641 -500 -808 -22 2,989 -67 64.88%
NP 10,775 6,134 13,493 2,494 2,455 0 2,885 24.54%
-
NP to SH 10,730 6,122 13,493 2,494 2,455 -2,981 2,885 24.46%
-
Tax Rate 11.12% 9.46% 3.57% 24.47% 0.89% - 2.27% -
Total Cost 71,887 60,241 74,254 62,634 58,513 69,220 46,127 7.67%
-
Net Worth 246,477 203,519 169,072 131,263 135,843 137,584 139,332 9.96%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 246,477 203,519 169,072 131,263 135,843 137,584 139,332 9.96%
NOSH 164,318 164,128 164,148 164,078 163,666 163,791 163,920 0.04%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 13.04% 9.24% 15.38% 3.83% 4.03% 0.00% 5.89% -
ROE 4.35% 3.01% 7.98% 1.90% 1.81% -2.17% 2.07% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 50.31 40.44 53.46 39.69 37.25 42.26 29.90 9.05%
EPS 6.53 3.73 8.22 1.52 1.50 -1.82 1.76 24.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.24 1.03 0.80 0.83 0.84 0.85 9.92%
Adjusted Per Share Value based on latest NOSH - 164,078
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 50.34 40.42 53.43 39.66 37.13 42.15 29.85 9.09%
EPS 6.53 3.73 8.22 1.52 1.50 -1.82 1.76 24.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.501 1.2394 1.0296 0.7993 0.8272 0.8378 0.8485 9.96%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.01 0.99 1.10 1.05 0.99 1.06 2.27 -
P/RPS 2.01 2.45 2.06 2.65 2.66 2.51 7.59 -19.85%
P/EPS 15.47 26.54 13.38 69.08 66.00 -58.24 128.98 -29.76%
EY 6.47 3.77 7.47 1.45 1.52 -1.72 0.78 42.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.80 1.07 1.31 1.19 1.26 2.67 -20.57%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 23/02/06 29/11/04 20/11/03 27/11/02 11/01/02 27/11/00 -
Price 1.39 0.83 1.45 1.08 0.99 1.08 1.93 -
P/RPS 2.76 2.05 2.71 2.72 2.66 2.56 6.45 -13.18%
P/EPS 21.29 22.25 17.64 71.05 66.00 -59.34 109.66 -23.89%
EY 4.70 4.49 5.67 1.41 1.52 -1.69 0.91 31.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.67 1.41 1.35 1.19 1.29 2.27 -13.81%

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