[EKRAN] YoY 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
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 22,065 83,736 147,875 113,843 2,571 56,095 20,995 -0.05%
PBT -12,539 -188,324 -23,703 -48,102 -242,112 -129,045 -36,566 1.14%
Tax 2,034 310 2,009 212 226,413 129,045 36,566 3.11%
NP -10,505 -188,014 -21,694 -47,890 -15,699 0 0 -100.00%
-
NP to SH -9,792 -188,014 -21,694 -47,890 -243,027 -129,129 -37,261 1.43%
-
Tax Rate - - - - - - - -
Total Cost 32,570 271,750 169,569 161,733 18,270 56,095 20,995 -0.46%
-
Net Worth 793,439 700,625 895,799 900,912 950,946 1,187,790 1,334,834 0.55%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 793,439 700,625 895,799 900,912 950,946 1,187,790 1,334,834 0.55%
NOSH 521,999 526,785 533,214 526,849 525,384 523,255 524,493 0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -47.61% -224.53% -14.67% -42.07% -610.62% 0.00% 0.00% -
ROE -1.23% -26.84% -2.42% -5.32% -25.56% -10.87% -2.79% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 4.23 15.90 27.73 21.61 0.49 10.72 4.00 -0.05%
EPS -1.88 -35.69 -4.07 -9.09 -46.26 -24.68 -7.10 1.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.33 1.68 1.71 1.81 2.27 2.545 0.54%
Adjusted Per Share Value based on latest NOSH - 526,849
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 4.79 18.16 32.08 24.69 0.56 12.17 4.55 -0.05%
EPS -2.12 -40.78 -4.71 -10.39 -52.72 -28.01 -8.08 1.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7211 1.5198 1.9432 1.9543 2.0628 2.5766 2.8955 0.55%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 - - - - -
Price 0.14 0.17 0.32 0.00 0.00 0.00 0.00 -
P/RPS 3.31 1.07 1.15 0.00 0.00 0.00 0.00 -100.00%
P/EPS -7.46 -0.48 -7.87 0.00 0.00 0.00 0.00 -100.00%
EY -13.40 -209.95 -12.71 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.13 0.19 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 24/02/05 15/03/04 28/02/03 28/02/02 28/02/01 - -
Price 0.14 0.17 0.31 0.29 0.00 0.00 0.00 -
P/RPS 3.31 1.07 1.12 1.34 0.00 0.00 0.00 -100.00%
P/EPS -7.46 -0.48 -7.62 -3.19 0.00 0.00 0.00 -100.00%
EY -13.40 -209.95 -13.12 -31.34 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.13 0.18 0.17 0.00 0.00 0.00 -100.00%

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