[EKRAN] QoQ TTM 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- 11.01%
YoY- 60.4%
Quarter Report
Latest QR
Upcoming QR
EKRAN's Result
EKRAN's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 83,736 107,758 90,275 116,704 147,875 149,775 159,712 -34.85%
PBT -188,324 -185,412 -184,604 -21,313 -23,703 -24,554 -25,753 274.48%
Tax 310 312 313 2,007 2,009 2,000 2,191 -72.68%
NP -188,014 -185,100 -184,291 -19,306 -21,694 -22,554 -23,562 296.81%
-
NP to SH -188,014 -185,100 -184,291 -19,306 -21,694 -22,554 -23,562 296.81%
-
Tax Rate - - - - - - - -
Total Cost 271,750 292,858 274,566 136,010 169,569 172,329 183,274 29.87%
-
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 -224.53% -171.77% -204.14% -16.54% -14.67% -15.06% -14.75% -
ROE -26.84% -26.35% -25.96% -2.20% -2.42% -2.52% -2.63% -
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 15.90 20.55 17.17 22.30 27.73 28.30 30.27 -34.77%
EPS -35.69 -35.31 -35.04 -3.69 -4.07 -4.26 -4.47 296.97%
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 18.16 23.37 19.58 25.32 32.08 32.49 34.64 -34.85%
EPS -40.78 -40.15 -39.98 -4.19 -4.71 -4.89 -5.11 296.84%
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 1.07 0.92 1.46 1.26 1.15 1.34 1.12 -2.98%
P/EPS -0.48 -0.54 -0.71 -7.59 -7.87 -8.92 -7.61 -84.02%
EY -209.95 -185.82 -140.17 -13.18 -12.71 -11.21 -13.14 529.07%
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 1.07 0.97 1.11 1.12 1.12 1.24 1.29 -11.66%
P/EPS -0.48 -0.57 -0.54 -6.78 -7.62 -8.21 -8.73 -85.41%
EY -209.95 -176.53 -184.44 -14.76 -13.12 -12.17 -11.45 589.25%
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