[EKSONS] YoY Quarter Result on 31-Dec-2003 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 101.72%
YoY- 283.17%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 62,061 86,071 71,693 67,825 60,546 63,650 46,589 4.89%
PBT 18,903 10,396 10,827 5,452 1,333 -1,881 2,716 38.15%
Tax -1,669 352 -849 -421 -20 1,881 3 -
NP 17,234 10,748 9,978 5,031 1,313 0 2,719 36.01%
-
NP to SH 17,156 10,702 9,978 5,031 1,313 -1,818 2,719 35.91%
-
Tax Rate 8.83% -3.39% 7.84% 7.72% 1.50% - -0.11% -
Total Cost 44,827 75,323 61,715 62,794 59,233 63,650 43,870 0.36%
-
Net Worth 264,317 219,949 178,881 136,461 137,864 135,940 142,501 10.84%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 264,317 219,949 178,881 136,461 137,864 135,940 142,501 10.84%
NOSH 164,172 164,141 164,111 164,411 164,124 163,783 163,795 0.03%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 27.77% 12.49% 13.92% 7.42% 2.17% 0.00% 5.84% -
ROE 6.49% 4.87% 5.58% 3.69% 0.95% -1.34% 1.91% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 37.80 52.44 43.69 41.25 36.89 38.86 28.44 4.85%
EPS 10.45 6.52 6.08 3.06 0.80 -1.11 1.66 35.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.34 1.09 0.83 0.84 0.83 0.87 10.79%
Adjusted Per Share Value based on latest NOSH - 164,411
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 37.79 52.41 43.66 41.30 36.87 38.76 28.37 4.89%
EPS 10.45 6.52 6.08 3.06 0.80 -1.11 1.66 35.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6096 1.3394 1.0893 0.831 0.8395 0.8278 0.8678 10.83%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.36 0.88 1.47 1.09 0.93 1.06 1.54 -
P/RPS 3.60 1.68 3.36 2.64 2.52 2.73 5.41 -6.56%
P/EPS 13.01 13.50 24.18 35.62 116.25 -95.50 92.77 -27.90%
EY 7.68 7.41 4.14 2.81 0.86 -1.05 1.08 38.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.66 1.35 1.31 1.11 1.28 1.77 -11.67%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 13/02/07 23/02/06 24/02/05 27/02/04 27/02/03 26/02/02 27/02/01 -
Price 1.90 0.83 1.30 1.18 0.80 1.03 1.30 -
P/RPS 5.03 1.58 2.98 2.86 2.17 2.65 4.57 1.61%
P/EPS 18.18 12.73 21.38 38.56 100.00 -92.79 78.31 -21.59%
EY 5.50 7.86 4.68 2.59 1.00 -1.08 1.28 27.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.62 1.19 1.42 0.95 1.24 1.49 -3.81%

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