[EKRAN] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[EKRAN] EKRAN BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -65.71%
YoY- 125.52%
Quarter Report
Latest QR
Upcoming QR
EKRAN's Result
EKRAN's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 59,610 75,534 75,083 62,349 50,589 33,263 22,834 89.26%
PBT -1,331 -740 -2,133 2,538 22,151 16,512 -42,922 -90.06%
Tax -182 -180 -80 -79 -81 -81 -1,308 -73.05%
NP -1,513 -920 -2,213 2,459 22,070 16,431 -44,230 -89.39%
-
NP to SH 693 1,286 5,290 10,237 29,851 24,262 -40,826 -
-
Tax Rate - - - 3.11% 0.37% 0.49% - -
Total Cost 61,123 76,454 77,296 59,890 28,519 16,832 67,064 -5.98%
-
Net Worth 186,660 362,395 548,268 766,334 466,499 559,799 810,000 -62.31%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 186,660 362,395 548,268 766,334 466,499 559,799 810,000 -62.31%
NOSH 152,999 299,499 449,400 628,142 466,499 466,499 674,999 -62.72%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -2.54% -1.22% -2.95% 3.94% 43.63% 49.40% -193.70% -
ROE 0.37% 0.35% 0.96% 1.34% 6.40% 4.33% -5.04% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 38.96 25.22 16.71 9.93 10.84 7.13 3.38 408.00%
EPS 0.45 0.43 1.18 1.63 6.40 5.20 -6.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.21 1.22 1.22 1.00 1.20 1.20 1.10%
Adjusted Per Share Value based on latest NOSH - 628,142
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 12.93 16.38 16.29 13.52 10.97 7.22 4.95 89.33%
EPS 0.15 0.28 1.15 2.22 6.48 5.26 -8.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4049 0.7861 1.1893 1.6623 1.0119 1.2143 1.757 -62.31%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.15 0.16 0.31 0.43 0.38 0.25 0.31 -
P/RPS 0.39 0.63 1.86 4.33 3.50 3.51 9.16 -87.73%
P/EPS 33.12 37.26 26.34 26.38 5.94 4.81 -5.13 -
EY 3.02 2.68 3.80 3.79 16.84 20.80 -19.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.13 0.25 0.35 0.38 0.21 0.26 -40.19%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 31/10/08 27/08/08 23/05/08 25/02/08 14/12/07 28/08/07 29/05/07 -
Price 0.05 0.16 0.24 0.34 0.40 0.40 0.24 -
P/RPS 0.13 0.63 1.44 3.43 3.69 5.61 7.09 -92.99%
P/EPS 11.04 37.26 20.39 20.86 6.25 7.69 -3.97 -
EY 9.06 2.68 4.90 4.79 16.00 13.00 -25.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.13 0.20 0.28 0.40 0.33 0.20 -65.70%

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