[EKRAN] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[EKRAN] EKRAN BHD
Announcement Date
22-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 266.07%
YoY- 435.09%
Quarter Report
Latest QR
Upcoming QR
EKRAN's Result
EKRAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 79,508 33,263 18,960 22,666 10,204 26,331 23,622 124.42%
PBT -160 16,512 26,393 35,706 -22,716 -64,931 -2,952 -85.65%
Tax 0 -81 -4 -4 0 -1,306 -1 -
NP -160 16,431 26,389 35,702 -22,716 -66,237 -2,953 -85.65%
-
NP to SH 1,760 18,684 28,749 37,724 -22,716 -64,603 -2,953 -
-
Tax Rate - 0.49% 0.02% 0.01% - - - -
Total Cost 79,668 16,832 -7,429 -13,036 32,920 92,568 26,575 107.77%
-
Net Worth 732,362 732,362 680,905 625,230 599,449 610,253 801,618 -5.84%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 732,362 732,362 680,905 625,230 599,449 610,253 801,618 -5.84%
NOSH 605,258 605,258 567,421 525,403 525,833 526,080 527,380 9.60%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -0.20% 49.40% 139.18% 157.51% -222.62% -251.56% -12.50% -
ROE 0.24% 2.55% 4.22% 6.03% -3.79% -10.59% -0.37% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 13.14 5.50 3.34 4.31 1.94 5.01 4.48 104.76%
EPS 0.00 3.10 5.07 7.18 -4.32 -12.60 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.21 1.20 1.19 1.14 1.16 1.52 -14.09%
Adjusted Per Share Value based on latest NOSH - 525,503
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 17.25 7.22 4.11 4.92 2.21 5.71 5.12 124.57%
EPS 0.38 4.05 6.24 8.18 -4.93 -14.01 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5886 1.5886 1.477 1.3562 1.3003 1.3238 1.7389 -5.84%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.38 0.25 0.31 0.17 0.17 0.17 0.16 -
P/RPS 2.89 4.55 9.28 3.94 8.76 3.40 3.57 -13.12%
P/EPS 130.68 8.10 6.12 2.37 -3.94 -1.38 -28.57 -
EY 0.77 12.35 16.34 42.24 -25.41 -72.24 -3.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.21 0.26 0.14 0.15 0.15 0.11 99.39%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 14/12/07 28/08/07 29/05/07 22/01/07 29/11/06 28/08/06 30/05/06 -
Price 0.40 0.40 0.24 0.14 0.20 0.20 0.18 -
P/RPS 3.05 7.28 7.18 3.25 10.31 4.00 4.02 -16.80%
P/EPS 137.56 12.96 4.74 1.95 -4.63 -1.63 -32.14 -
EY 0.73 7.72 21.11 51.29 -21.60 -61.40 -3.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.20 0.12 0.18 0.17 0.12 96.16%

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