[EKSONS] YoY TTM Result on 31-Dec-2004 [#3]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 13.12%
YoY- 238.49%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 390,669 313,811 289,832 298,669 255,078 272,202 224,572 9.66%
PBT 52,474 46,293 35,344 44,447 14,474 1,600 -5,361 -
Tax -5,033 -3,178 -605 -1,787 -1,871 70 2,705 -
NP 47,441 43,115 34,739 42,660 12,603 1,670 -2,656 -
-
NP to SH 47,277 42,918 34,681 42,660 12,603 1,670 -5,422 -
-
Tax Rate 9.59% 6.86% 1.71% 4.02% 12.93% -4.38% - -
Total Cost 343,228 270,696 255,093 256,009 242,475 270,532 227,228 7.11%
-
Net Worth 275,925 264,317 219,949 178,881 136,461 137,864 135,940 12.51%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 4,106 - - - - - - -
Div Payout % 8.69% - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 275,925 264,317 219,949 178,881 136,461 137,864 135,940 12.51%
NOSH 164,241 164,172 164,141 164,111 164,411 164,124 163,783 0.04%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 12.14% 13.74% 11.99% 14.28% 4.94% 0.61% -1.18% -
ROE 17.13% 16.24% 15.77% 23.85% 9.24% 1.21% -3.99% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 237.86 191.15 176.57 181.99 155.15 165.85 137.11 9.61%
EPS 28.79 26.14 21.13 25.99 7.67 1.02 -3.31 -
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.61 1.34 1.09 0.83 0.84 0.83 12.46%
Adjusted Per Share Value based on latest NOSH - 164,111
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 237.90 191.10 176.50 181.88 155.33 165.76 136.76 9.66%
EPS 28.79 26.14 21.12 25.98 7.67 1.02 -3.30 -
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6803 1.6096 1.3394 1.0893 0.831 0.8395 0.8278 12.51%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.26 1.36 0.88 1.47 1.09 0.93 1.06 -
P/RPS 0.53 0.71 0.50 0.81 0.70 0.56 0.77 -6.03%
P/EPS 4.38 5.20 4.16 5.66 14.22 91.40 -32.02 -
EY 22.85 19.22 24.01 17.68 7.03 1.09 -3.12 -
DY 1.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.84 0.66 1.35 1.31 1.11 1.28 -8.51%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 22/02/08 13/02/07 23/02/06 24/02/05 27/02/04 27/02/03 26/02/02 -
Price 1.11 1.90 0.83 1.30 1.18 0.80 1.03 -
P/RPS 0.47 0.99 0.47 0.71 0.76 0.48 0.75 -7.49%
P/EPS 3.86 7.27 3.93 5.00 15.39 78.62 -31.11 -
EY 25.93 13.76 25.46 20.00 6.50 1.27 -3.21 -
DY 2.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.18 0.62 1.19 1.42 0.95 1.24 -9.97%

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