[EKSONS] YoY Quarter Result on 31-Dec-2007 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 1.48%
YoY- -41.31%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 79,967 84,607 52,418 124,843 62,061 86,071 71,693 1.83%
PBT 5,626 5,811 3,834 9,373 18,903 10,396 10,827 -10.33%
Tax -383 987 1,281 694 -1,669 352 -849 -12.41%
NP 5,243 6,798 5,115 10,067 17,234 10,748 9,978 -10.16%
-
NP to SH 4,292 7,287 5,190 10,068 17,156 10,702 9,978 -13.11%
-
Tax Rate 6.81% -16.99% -33.41% -7.40% 8.83% -3.39% 7.84% -
Total Cost 74,724 77,809 47,303 114,776 44,827 75,323 61,715 3.23%
-
Net Worth 360,133 333,166 315,341 275,925 264,317 219,949 178,881 12.36%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 4,111 3,282 - - - - - -
Div Payout % 95.79% 45.05% - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 360,133 333,166 315,341 275,925 264,317 219,949 178,881 12.36%
NOSH 164,444 164,121 164,240 164,241 164,172 164,141 164,111 0.03%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 6.56% 8.03% 9.76% 8.06% 27.77% 12.49% 13.92% -
ROE 1.19% 2.19% 1.65% 3.65% 6.49% 4.87% 5.58% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 48.63 51.55 31.92 76.01 37.80 52.44 43.69 1.80%
EPS 2.61 4.44 3.16 6.13 10.45 6.52 6.08 -13.14%
DPS 2.50 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.03 1.92 1.68 1.61 1.34 1.09 12.32%
Adjusted Per Share Value based on latest NOSH - 164,241
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 48.70 51.52 31.92 76.03 37.79 52.41 43.66 1.83%
EPS 2.61 4.44 3.16 6.13 10.45 6.52 6.08 -13.14%
DPS 2.50 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1931 2.0289 1.9203 1.6803 1.6096 1.3394 1.0893 12.36%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.04 0.83 0.64 1.26 1.36 0.88 1.47 -
P/RPS 2.14 1.61 2.01 1.66 3.60 1.68 3.36 -7.24%
P/EPS 39.85 18.69 20.25 20.55 13.01 13.50 24.18 8.67%
EY 2.51 5.35 4.94 4.87 7.68 7.41 4.14 -7.99%
DY 2.40 2.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.41 0.33 0.75 0.84 0.66 1.35 -16.11%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 23/02/10 26/02/09 22/02/08 13/02/07 23/02/06 24/02/05 -
Price 1.11 0.86 0.56 1.11 1.90 0.83 1.30 -
P/RPS 2.28 1.67 1.75 1.46 5.03 1.58 2.98 -4.36%
P/EPS 42.53 19.37 17.72 18.11 18.18 12.73 21.38 12.13%
EY 2.35 5.16 5.64 5.52 5.50 7.86 4.68 -10.84%
DY 2.25 2.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.42 0.29 0.66 1.18 0.62 1.19 -13.16%

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