[EKRAN] QoQ Annualized Quarter Result on 30-Jun-2009 [#4]

Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -24.64%
YoY- -1073.62%
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 13,460 28,950 26,665 14,646 15,812 75,534 74,720 -68.07%
PBT -14,824 -13,882 -11,972 -9,286 -2,524 -740 1,533 -
Tax 0 -868 -6 -6 -8 -181 -4 -
NP -14,824 -14,750 -11,978 -9,292 -2,532 -921 1,529 -
-
NP to SH -12,908 -12,511 -10,037 -7,374 -612 1,285 3,452 -
-
Tax Rate - - - - - - 0.26% -
Total Cost 28,284 43,700 38,643 23,938 18,344 76,455 73,190 -46.91%
-
Net Worth 548,590 531,717 535,816 495,696 186,660 848,510 1,579,289 -50.55%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 548,590 531,717 535,816 495,696 186,660 848,510 1,579,289 -50.55%
NOSH 461,000 446,821 442,823 409,666 152,999 695,499 1,294,499 -49.72%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -110.13% -50.95% -44.92% -63.44% -16.01% -1.22% 2.05% -
ROE -2.35% -2.35% -1.87% -1.49% -0.33% 0.15% 0.22% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2.92 6.48 6.02 3.58 10.33 10.86 5.77 -36.46%
EPS -2.80 -2.80 -2.27 -1.80 -0.40 -0.20 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.19 1.21 1.21 1.22 1.22 1.22 -1.64%
Adjusted Per Share Value based on latest NOSH - 452,999
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2.92 6.28 5.78 3.18 3.43 16.38 16.21 -68.07%
EPS -2.80 -2.71 -2.18 -1.60 -0.13 0.28 0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.1534 1.1623 1.0753 0.4049 1.8406 3.4258 -50.55%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 31/10/08 31/10/08 31/10/08 31/10/08 30/09/08 30/06/08 31/03/08 -
Price 0.05 0.05 0.05 0.05 0.15 0.16 0.31 -
P/RPS 1.71 0.77 0.83 1.40 1.45 1.47 5.37 -53.33%
P/EPS -1.79 -1.79 -2.21 -2.78 -37.50 86.60 116.25 -
EY -56.00 -56.00 -45.33 -36.00 -2.67 1.15 0.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.04 0.04 0.04 0.12 0.13 0.25 -70.49%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 31/10/08 31/10/08 31/10/08 31/10/08 27/08/08 23/05/08 -
Price 0.055 0.05 0.05 0.05 0.05 0.16 0.24 -
P/RPS 1.88 0.77 0.83 1.40 0.48 1.47 4.16 -41.08%
P/EPS -1.96 -1.79 -2.21 -2.78 -12.50 86.60 90.00 -
EY -50.91 -56.00 -45.33 -36.00 -8.00 1.15 1.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.04 0.04 0.04 0.04 0.13 0.20 -60.28%

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