[EKRAN] QoQ Annualized Quarter Result on 30-Sep-2002 [#1]

Stock
[EKRAN] EKRAN BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 70.04%
YoY- 39.43%
Quarter Report
Latest QR
Upcoming QR
EKRAN's Result
EKRAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 158,796 129,754 97,100 75,860 66,620 29,110 3,058 1301.98%
PBT -25,598 -18,736 -16,318 -17,288 -55,271 -27,202 -30,806 -11.64%
Tax 2,181 226 346 764 55,271 27,202 30,806 -82.96%
NP -23,417 -18,509 -15,972 -16,524 0 0 0 -
-
NP to SH -23,417 -18,509 -15,972 -16,524 -55,156 -27,234 -30,836 -16.80%
-
Tax Rate - - - - - - - -
Total Cost 182,213 148,263 113,072 92,384 66,620 29,110 3,058 1437.01%
-
Net Worth 894,969 893,916 898,425 901,367 909,627 947,597 952,442 -4.07%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 894,969 893,916 898,425 901,367 909,627 947,597 952,442 -4.07%
NOSH 526,452 525,833 525,394 524,050 525,796 526,443 526,211 0.03%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -14.75% -14.26% -16.45% -21.78% 0.00% 0.00% 0.00% -
ROE -2.62% -2.07% -1.78% -1.83% -6.06% -2.87% -3.24% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 30.16 24.68 18.48 14.48 12.67 5.53 0.58 1303.28%
EPS -4.45 -3.52 -3.04 -3.16 -10.49 -5.17 -5.86 -16.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.70 1.71 1.72 1.73 1.80 1.81 -4.10%
Adjusted Per Share Value based on latest NOSH - 524,050
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 34.45 28.15 21.06 16.46 14.45 6.31 0.66 1306.83%
EPS -5.08 -4.02 -3.46 -3.58 -11.96 -5.91 -6.69 -16.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9414 1.9391 1.9489 1.9552 1.9732 2.0555 2.066 -4.07%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 0.34 0.28 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.13 1.13 0.00 0.00 0.00 0.00 0.00 -
P/EPS -7.64 -7.95 0.00 0.00 0.00 0.00 0.00 -
EY -13.08 -12.57 0.00 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 0.20 0.16 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 0.39 0.30 0.29 0.00 0.00 0.00 0.00 -
P/RPS 1.29 1.22 1.57 0.00 0.00 0.00 0.00 -
P/EPS -8.77 -8.52 -9.54 0.00 0.00 0.00 0.00 -
EY -11.41 -11.73 -10.48 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 0.23 0.18 0.17 0.00 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