[EKRAN] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 97.87%
YoY--%
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 40,388 33,697 30,074 26,511 90,275 55,223 36,613 6.76%
PBT -2,873 -14,887 -9,829 -3,931 -184,918 -10,081 -6,423 -41.54%
Tax -11,835 -3 -3 -1 313 -5 0 -
NP -14,708 -14,890 -9,832 -3,932 -184,605 -10,086 -6,423 73.81%
-
NP to SH -13,995 -14,890 -9,832 -3,932 -184,605 -10,086 -6,423 68.14%
-
Tax Rate - - - - - - - -
Total Cost 55,096 48,587 39,906 30,443 274,880 65,309 43,036 17.92%
-
Net Worth 694,062 694,515 699,281 702,517 710,133 882,524 884,478 -14.93%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 694,062 694,515 699,281 702,517 710,133 882,524 884,478 -14.93%
NOSH 525,805 526,148 525,775 524,266 526,025 525,312 526,475 -0.08%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -36.42% -44.19% -32.69% -14.83% -204.49% -18.26% -17.54% -
ROE -2.02% -2.14% -1.41% -0.56% -26.00% -1.14% -0.73% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 7.68 6.40 5.72 5.06 17.16 10.51 6.95 6.89%
EPS -2.66 -2.83 -1.87 -0.75 -35.10 -1.92 -1.22 68.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.32 1.33 1.34 1.35 1.68 1.68 -14.86%
Adjusted Per Share Value based on latest NOSH - 524,266
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 8.76 7.31 6.52 5.75 19.58 11.98 7.94 6.77%
EPS -3.04 -3.23 -2.13 -0.85 -40.04 -2.19 -1.39 68.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5056 1.5065 1.5169 1.5239 1.5404 1.9144 1.9186 -14.93%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.14 0.16 0.17 0.19 0.25 0.28 0.32 -
P/RPS 1.82 2.50 2.97 3.76 1.46 2.66 4.60 -46.13%
P/EPS -5.26 -5.65 -9.09 -25.33 -0.71 -14.58 -26.23 -65.77%
EY -19.01 -17.69 -11.00 -3.95 -140.38 -6.86 -3.81 192.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.12 0.13 0.14 0.19 0.17 0.19 -30.55%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 25/05/05 24/02/05 30/11/04 27/08/04 31/05/04 15/03/04 -
Price 0.14 0.12 0.17 0.20 0.19 0.25 0.31 -
P/RPS 1.82 1.87 2.97 3.96 1.11 2.38 4.46 -45.01%
P/EPS -5.26 -4.24 -9.09 -26.67 -0.54 -13.02 -25.41 -65.04%
EY -19.01 -23.58 -11.00 -3.75 -184.71 -7.68 -3.94 185.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.09 0.13 0.15 0.14 0.15 0.18 -28.00%

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