[EKRAN] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -15.89%
YoY- 32.04%
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 73,226 36,112 158,796 129,754 97,100 75,860 66,620 6.48%
PBT -12,846 -12,492 -25,598 -18,736 -16,318 -17,288 -55,271 -62.09%
Tax 0 0 2,181 226 346 764 55,271 -
NP -12,846 -12,492 -23,417 -18,509 -15,972 -16,524 0 -
-
NP to SH -12,846 -12,492 -23,417 -18,509 -15,972 -16,524 -55,156 -62.04%
-
Tax Rate - - - - - - - -
Total Cost 86,072 48,604 182,213 148,263 113,072 92,384 66,620 18.56%
-
Net Worth 884,478 894,554 894,969 893,916 898,425 901,367 909,627 -1.84%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 884,478 894,554 894,969 893,916 898,425 901,367 909,627 -1.84%
NOSH 526,475 529,322 526,452 525,833 525,394 524,050 525,796 0.08%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -17.54% -34.59% -14.75% -14.26% -16.45% -21.78% 0.00% -
ROE -1.45% -1.40% -2.62% -2.07% -1.78% -1.83% -6.06% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 13.91 6.82 30.16 24.68 18.48 14.48 12.67 6.40%
EPS -2.44 -2.36 -4.45 -3.52 -3.04 -3.16 -10.49 -62.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.69 1.70 1.70 1.71 1.72 1.73 -1.93%
Adjusted Per Share Value based on latest NOSH - 526,173
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 15.88 7.83 34.45 28.15 21.06 16.46 14.45 6.47%
EPS -2.79 -2.71 -5.08 -4.02 -3.46 -3.58 -11.96 -62.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9186 1.9405 1.9414 1.9391 1.9489 1.9552 1.9732 -1.84%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 0.32 0.38 0.34 0.28 0.00 0.00 0.00 -
P/RPS 2.30 5.57 1.13 1.13 0.00 0.00 0.00 -
P/EPS -13.11 -16.10 -7.64 -7.95 0.00 0.00 0.00 -
EY -7.63 -6.21 -13.08 -12.57 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.22 0.20 0.16 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 15/03/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 0.31 0.35 0.39 0.30 0.29 0.00 0.00 -
P/RPS 2.23 5.13 1.29 1.22 1.57 0.00 0.00 -
P/EPS -12.70 -14.83 -8.77 -8.52 -9.54 0.00 0.00 -
EY -7.87 -6.74 -11.41 -11.73 -10.48 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.21 0.23 0.18 0.17 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