[EKRAN] QoQ Quarter Result on 31-Mar-2004 [#3]

Stock
[EKRAN] EKRAN BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -22.67%
YoY- 39.46%
Quarter Report
Latest QR
Upcoming QR
EKRAN's Result
EKRAN's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 3,563 26,511 35,052 18,610 27,585 9,028 61,481 -84.89%
PBT -5,898 -3,931 -174,837 -3,658 -2,986 -3,123 -11,546 -35.96%
Tax -2 -1 318 -5 0 0 2,012 -
NP -5,900 -3,932 -174,519 -3,663 -2,986 -3,123 -9,534 -27.27%
-
NP to SH -5,900 -3,932 -174,519 -3,663 -2,986 -3,123 -9,534 -27.27%
-
Tax Rate - - - - - - - -
Total Cost 9,463 30,443 209,571 22,273 30,571 12,151 71,015 -73.75%
-
Net Worth 700,625 702,517 709,971 879,119 895,799 894,554 896,859 -15.11%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 700,625 702,517 709,971 879,119 895,799 894,554 896,859 -15.11%
NOSH 526,785 524,266 525,904 523,285 533,214 529,322 527,564 -0.09%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -165.59% -14.83% -497.89% -19.68% -10.82% -34.59% -15.51% -
ROE -0.84% -0.56% -24.58% -0.42% -0.33% -0.35% -1.06% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 0.68 5.06 6.67 3.56 5.17 1.71 11.65 -84.82%
EPS -1.12 -0.75 -33.18 -0.70 -0.56 -0.59 -1.81 -27.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.34 1.35 1.68 1.68 1.69 1.70 -15.03%
Adjusted Per Share Value based on latest NOSH - 523,285
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 0.77 5.75 7.60 4.04 5.98 1.96 13.34 -84.93%
EPS -1.28 -0.85 -37.86 -0.79 -0.65 -0.68 -2.07 -27.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5198 1.5239 1.5401 1.907 1.9432 1.9405 1.9455 -15.11%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.17 0.19 0.25 0.28 0.32 0.38 0.34 -
P/RPS 25.13 3.76 3.75 7.87 6.19 22.28 2.92 317.22%
P/EPS -15.18 -25.33 -0.75 -40.00 -57.14 -64.41 -18.81 -13.26%
EY -6.59 -3.95 -132.74 -2.50 -1.75 -1.55 -5.32 15.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.14 0.19 0.17 0.19 0.22 0.20 -24.86%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 30/11/04 27/08/04 31/05/04 15/03/04 28/11/03 29/08/03 -
Price 0.17 0.20 0.19 0.25 0.31 0.35 0.39 -
P/RPS 25.13 3.96 2.85 7.03 5.99 20.52 3.35 280.87%
P/EPS -15.18 -26.67 -0.57 -35.71 -55.36 -59.32 -21.58 -20.82%
EY -6.59 -3.75 -174.66 -2.80 -1.81 -1.69 -4.63 26.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.15 0.14 0.15 0.18 0.21 0.23 -31.52%

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