[EKRAN] QoQ Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[EKRAN] EKRAN BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -4.69%
YoY- 27.34%
Quarter Report
Latest QR
Upcoming QR
EKRAN's Result
EKRAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 60,148 106,044 90,275 73,630 73,226 36,112 158,796 -47.49%
PBT -19,658 -15,724 -184,918 -13,441 -12,846 -12,492 -25,598 -16.07%
Tax -6 -4 313 -6 0 0 2,181 -
NP -19,664 -15,728 -184,605 -13,448 -12,846 -12,492 -23,417 -10.94%
-
NP to SH -19,664 -15,728 -184,605 -13,448 -12,846 -12,492 -23,417 -10.94%
-
Tax Rate - - - - - - - -
Total Cost 79,812 121,772 274,880 87,078 86,072 48,604 182,213 -42.17%
-
Net Worth 699,281 702,517 710,133 882,524 884,478 894,554 894,969 -15.10%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 699,281 702,517 710,133 882,524 884,478 894,554 894,969 -15.10%
NOSH 525,775 524,266 526,025 525,312 526,475 529,322 526,452 -0.08%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -32.69% -14.83% -204.49% -18.26% -17.54% -34.59% -14.75% -
ROE -2.81% -2.24% -26.00% -1.52% -1.45% -1.40% -2.62% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 11.44 20.23 17.16 14.02 13.91 6.82 30.16 -47.44%
EPS -3.74 -3.00 -35.10 -2.56 -2.44 -2.36 -4.45 -10.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.34 1.35 1.68 1.68 1.69 1.70 -15.03%
Adjusted Per Share Value based on latest NOSH - 523,285
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 13.05 23.00 19.58 15.97 15.88 7.83 34.45 -47.49%
EPS -4.27 -3.41 -40.04 -2.92 -2.79 -2.71 -5.08 -10.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5169 1.5239 1.5404 1.9144 1.9186 1.9405 1.9414 -15.10%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.17 0.19 0.25 0.28 0.32 0.38 0.34 -
P/RPS 1.49 0.94 1.46 2.00 2.30 5.57 1.13 20.14%
P/EPS -4.55 -6.33 -0.71 -10.94 -13.11 -16.10 -7.64 -29.10%
EY -22.00 -15.79 -140.38 -9.14 -7.63 -6.21 -13.08 41.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.14 0.19 0.17 0.19 0.22 0.20 -24.86%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 30/11/04 27/08/04 31/05/04 15/03/04 28/11/03 29/08/03 -
Price 0.17 0.20 0.19 0.25 0.31 0.35 0.39 -
P/RPS 1.49 0.99 1.11 1.78 2.23 5.13 1.29 10.03%
P/EPS -4.55 -6.67 -0.54 -9.77 -12.70 -14.83 -8.77 -35.30%
EY -22.00 -15.00 -184.71 -10.24 -7.87 -6.74 -11.41 54.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.15 0.14 0.15 0.18 0.21 0.23 -31.52%

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