[EKRAN] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[EKRAN] EKRAN BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 9.51%
YoY- 80.29%
Quarter Report
Latest QR
Upcoming QR
EKRAN's Result
EKRAN's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 149,775 159,712 143,320 113,843 85,165 66,922 22,305 255.51%
PBT -24,554 -25,753 -48,983 -48,102 -53,135 -55,627 -236,195 -77.86%
Tax 2,000 2,191 227 212 212 15 215,311 -95.56%
NP -22,554 -23,562 -48,756 -47,890 -52,923 -55,612 -20,884 5.25%
-
NP to SH -22,554 -23,562 -48,756 -47,890 -52,923 -55,612 -237,126 -79.13%
-
Tax Rate - - - - - - - -
Total Cost 172,329 183,274 192,076 161,733 138,088 122,534 43,189 151.35%
-
Net Worth 894,554 896,859 894,495 900,912 901,367 910,294 952,346 -4.08%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 894,554 896,859 894,495 900,912 901,367 910,294 952,346 -4.08%
NOSH 529,322 527,564 526,173 526,849 524,050 526,181 529,081 0.03%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -15.06% -14.75% -34.02% -42.07% -62.14% -83.10% -93.63% -
ROE -2.52% -2.63% -5.45% -5.32% -5.87% -6.11% -24.90% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 28.30 30.27 27.24 21.61 16.25 12.72 4.22 255.20%
EPS -4.26 -4.47 -9.27 -9.09 -10.10 -10.57 -44.82 -79.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.70 1.70 1.71 1.72 1.73 1.80 -4.11%
Adjusted Per Share Value based on latest NOSH - 526,849
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 32.49 34.64 31.09 24.69 18.47 14.52 4.84 255.44%
EPS -4.89 -5.11 -10.58 -10.39 -11.48 -12.06 -51.44 -79.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9405 1.9455 1.9403 1.9543 1.9552 1.9746 2.0658 -4.08%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 0.38 0.34 0.28 0.00 0.00 0.00 0.00 -
P/RPS 1.34 1.12 1.03 0.00 0.00 0.00 0.00 -
P/EPS -8.92 -7.61 -3.02 0.00 0.00 0.00 0.00 -
EY -11.21 -13.14 -33.09 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.20 0.16 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 0.35 0.39 0.30 0.29 0.00 0.00 0.00 -
P/RPS 1.24 1.29 1.10 1.34 0.00 0.00 0.00 -
P/EPS -8.21 -8.73 -3.24 -3.19 0.00 0.00 0.00 -
EY -12.17 -11.45 -30.89 -31.34 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.23 0.18 0.17 0.00 0.00 0.00 -

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