[EKRAN] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[EKRAN] EKRAN BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 449.55%
YoY- -74.36%
Quarter Report
Latest QR
Upcoming QR
EKRAN's Result
EKRAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 15,812 75,534 74,720 80,838 79,508 33,263 18,960 -11.37%
PBT -2,524 -740 1,533 7,758 -160 16,512 26,393 -
Tax -8 -181 -4 -2 0 -81 -4 58.53%
NP -2,532 -921 1,529 7,756 -160 16,431 26,389 -
-
NP to SH -612 1,285 3,452 9,672 1,760 18,684 28,749 -
-
Tax Rate - - 0.26% 0.03% - 0.49% 0.02% -
Total Cost 18,344 76,455 73,190 73,082 79,668 16,832 -7,429 -
-
Net Worth 186,660 848,510 1,579,289 842,845 732,362 732,362 680,905 -57.70%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 186,660 848,510 1,579,289 842,845 732,362 732,362 680,905 -57.70%
NOSH 152,999 695,499 1,294,499 690,857 605,258 605,258 567,421 -58.16%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -16.01% -1.22% 2.05% 9.59% -0.20% 49.40% 139.18% -
ROE -0.33% 0.15% 0.22% 1.15% 0.24% 2.55% 4.22% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 10.33 10.86 5.77 11.70 13.14 5.50 3.34 111.84%
EPS -0.40 -0.20 0.27 1.40 0.00 3.10 5.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.22 1.22 1.22 1.21 1.21 1.20 1.10%
Adjusted Per Share Value based on latest NOSH - 628,142
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 3.43 16.38 16.21 17.54 17.25 7.22 4.11 -11.32%
EPS -0.13 0.28 0.75 2.10 0.38 4.05 6.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4049 1.8406 3.4258 1.8283 1.5886 1.5886 1.477 -57.70%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.15 0.16 0.31 0.43 0.38 0.25 0.31 -
P/RPS 1.45 1.47 5.37 3.67 2.89 4.55 9.28 -70.89%
P/EPS -37.50 86.60 116.25 30.71 130.68 8.10 6.12 -
EY -2.67 1.15 0.86 3.26 0.77 12.35 16.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.13 0.25 0.35 0.31 0.21 0.26 -40.19%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 31/10/08 27/08/08 23/05/08 25/02/08 14/12/07 28/08/07 29/05/07 -
Price 0.05 0.16 0.24 0.34 0.40 0.40 0.24 -
P/RPS 0.48 1.47 4.16 2.91 3.05 7.28 7.18 -83.44%
P/EPS -12.50 86.60 90.00 24.29 137.56 12.96 4.74 -
EY -8.00 1.15 1.11 4.12 0.73 7.72 21.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.13 0.20 0.28 0.33 0.33 0.20 -65.70%

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