[EKSONS] YoY Quarter Result on 31-Dec-2009 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -13.59%
YoY- 40.4%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 61,501 105,562 79,967 84,607 52,418 124,843 62,061 -0.15%
PBT 2,233 10,031 5,626 5,811 3,834 9,373 18,903 -29.92%
Tax 1,743 954 -383 987 1,281 694 -1,669 -
NP 3,976 10,985 5,243 6,798 5,115 10,067 17,234 -21.66%
-
NP to SH 2,937 10,130 4,292 7,287 5,190 10,068 17,156 -25.46%
-
Tax Rate -78.06% -9.51% 6.81% -16.99% -33.41% -7.40% 8.83% -
Total Cost 57,525 94,577 74,724 77,809 47,303 114,776 44,827 4.24%
-
Net Worth 401,991 385,826 360,133 333,166 315,341 275,925 264,317 7.23%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 4,104 4,111 3,282 - - - -
Div Payout % - 40.52% 95.79% 45.05% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 401,991 385,826 360,133 333,166 315,341 275,925 264,317 7.23%
NOSH 164,078 164,181 164,444 164,121 164,240 164,241 164,172 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.46% 10.41% 6.56% 8.03% 9.76% 8.06% 27.77% -
ROE 0.73% 2.63% 1.19% 2.19% 1.65% 3.65% 6.49% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 37.48 64.30 48.63 51.55 31.92 76.01 37.80 -0.14%
EPS 1.79 6.17 2.61 4.44 3.16 6.13 10.45 -25.45%
DPS 0.00 2.50 2.50 2.00 0.00 0.00 0.00 -
NAPS 2.45 2.35 2.19 2.03 1.92 1.68 1.61 7.24%
Adjusted Per Share Value based on latest NOSH - 164,121
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 37.45 64.28 48.70 51.52 31.92 76.03 37.79 -0.15%
EPS 1.79 6.17 2.61 4.44 3.16 6.13 10.45 -25.45%
DPS 0.00 2.50 2.50 2.00 0.00 0.00 0.00 -
NAPS 2.448 2.3495 2.1931 2.0289 1.9203 1.6803 1.6096 7.23%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.03 1.01 1.04 0.83 0.64 1.26 1.36 -
P/RPS 2.75 1.57 2.14 1.61 2.01 1.66 3.60 -4.38%
P/EPS 57.54 16.37 39.85 18.69 20.25 20.55 13.01 28.09%
EY 1.74 6.11 2.51 5.35 4.94 4.87 7.68 -21.90%
DY 0.00 2.48 2.40 2.41 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.47 0.41 0.33 0.75 0.84 -10.90%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 25/02/11 23/02/10 26/02/09 22/02/08 13/02/07 -
Price 1.00 1.07 1.11 0.86 0.56 1.11 1.90 -
P/RPS 2.67 1.66 2.28 1.67 1.75 1.46 5.03 -10.00%
P/EPS 55.87 17.34 42.53 19.37 17.72 18.11 18.18 20.55%
EY 1.79 5.77 2.35 5.16 5.64 5.52 5.50 -17.04%
DY 0.00 2.34 2.25 2.33 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.51 0.42 0.29 0.66 1.18 -16.14%

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