[EKRAN] QoQ Annualized Quarter 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- 3.34%
YoY- 48.2%
Quarter Report
Latest QR
Upcoming QR
EKRAN's Result
EKRAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 36,112 158,796 129,754 97,100 75,860 66,620 29,110 15.43%
PBT -12,492 -25,598 -18,736 -16,318 -17,288 -55,271 -27,202 -40.44%
Tax 0 2,181 226 346 764 55,271 27,202 -
NP -12,492 -23,417 -18,509 -15,972 -16,524 0 0 -
-
NP to SH -12,492 -23,417 -18,509 -15,972 -16,524 -55,156 -27,234 -40.49%
-
Tax Rate - - - - - - - -
Total Cost 48,604 182,213 148,263 113,072 92,384 66,620 29,110 40.69%
-
Net Worth 894,554 894,969 893,916 898,425 901,367 909,627 947,597 -3.76%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 894,554 894,969 893,916 898,425 901,367 909,627 947,597 -3.76%
NOSH 529,322 526,452 525,833 525,394 524,050 525,796 526,443 0.36%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -34.59% -14.75% -14.26% -16.45% -21.78% 0.00% 0.00% -
ROE -1.40% -2.62% -2.07% -1.78% -1.83% -6.06% -2.87% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 6.82 30.16 24.68 18.48 14.48 12.67 5.53 14.98%
EPS -2.36 -4.45 -3.52 -3.04 -3.16 -10.49 -5.17 -40.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.70 1.70 1.71 1.72 1.73 1.80 -4.11%
Adjusted Per Share Value based on latest NOSH - 526,849
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 7.83 34.45 28.15 21.06 16.46 14.45 6.31 15.45%
EPS -2.71 -5.08 -4.02 -3.46 -3.58 -11.96 -5.91 -40.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9405 1.9414 1.9391 1.9489 1.9552 1.9732 2.0555 -3.76%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 0.38 0.34 0.28 0.00 0.00 0.00 0.00 -
P/RPS 5.57 1.13 1.13 0.00 0.00 0.00 0.00 -
P/EPS -16.10 -7.64 -7.95 0.00 0.00 0.00 0.00 -
EY -6.21 -13.08 -12.57 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 0.22 0.20 0.16 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 0.35 0.39 0.30 0.29 0.00 0.00 0.00 -
P/RPS 5.13 1.29 1.22 1.57 0.00 0.00 0.00 -
P/EPS -14.83 -8.77 -8.52 -9.54 0.00 0.00 0.00 -
EY -6.74 -11.41 -11.73 -10.48 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.23 0.18 0.17 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