[EKRAN] QoQ Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[EKRAN] EKRAN BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -0.96%
YoY- -47.63%
Quarter Report
Latest QR
Upcoming QR
EKRAN's Result
EKRAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 23,314 28,556 40,388 44,929 60,148 106,044 90,275 -59.34%
PBT -11,256 -14,160 -2,873 -19,849 -19,658 -15,724 -184,918 -84.44%
Tax -2 -4 -11,835 -4 -6 -4 313 -
NP -11,258 -14,164 -14,708 -19,853 -19,664 -15,728 -184,605 -84.42%
-
NP to SH -11,258 -14,164 -13,995 -19,853 -19,664 -15,728 -184,605 -84.42%
-
Tax Rate - - - - - - - -
Total Cost 34,572 42,720 55,096 64,782 79,812 121,772 274,880 -74.80%
-
Net Worth 799,633 697,629 694,062 694,515 699,281 702,517 710,133 8.21%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 799,633 697,629 694,062 694,515 699,281 702,517 710,133 8.21%
NOSH 526,074 528,507 525,805 526,148 525,775 524,266 526,025 0.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -48.29% -49.60% -36.42% -44.19% -32.69% -14.83% -204.49% -
ROE -1.41% -2.03% -2.02% -2.86% -2.81% -2.24% -26.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 4.43 5.40 7.68 8.54 11.44 20.23 17.16 -59.35%
EPS -2.14 2.68 -2.66 -3.77 -3.74 -3.00 -35.10 -84.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.32 1.32 1.32 1.33 1.34 1.35 8.20%
Adjusted Per Share Value based on latest NOSH - 526,875
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 5.06 6.19 8.76 9.75 13.05 23.00 19.58 -59.32%
EPS -2.44 -3.07 -3.04 -4.31 -4.27 -3.41 -40.04 -84.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7346 1.5133 1.5056 1.5065 1.5169 1.5239 1.5404 8.21%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.14 0.14 0.14 0.16 0.17 0.19 0.25 -
P/RPS 3.16 2.59 1.82 1.87 1.49 0.94 1.46 67.08%
P/EPS -6.54 -5.22 -5.26 -4.24 -4.55 -6.33 -0.71 337.64%
EY -15.29 -19.14 -19.01 -23.58 -22.00 -15.79 -140.38 -77.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.11 0.11 0.12 0.13 0.14 0.19 -39.15%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 28/11/05 30/08/05 25/05/05 24/02/05 30/11/04 27/08/04 -
Price 0.14 0.12 0.14 0.12 0.17 0.20 0.19 -
P/RPS 3.16 2.22 1.82 1.41 1.49 0.99 1.11 100.48%
P/EPS -6.54 -4.48 -5.26 -3.18 -4.55 -6.67 -0.54 424.98%
EY -15.29 -22.33 -19.01 -31.44 -22.00 -15.00 -184.71 -80.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.09 0.11 0.09 0.13 0.15 0.14 -25.45%

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