[EKRAN] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 74.7%
YoY- 9.94%
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 26,331 17,717 11,657 7,139 40,388 33,697 30,074 -8.50%
PBT -64,931 -2,214 -5,628 -3,540 -2,873 -14,887 -9,829 253.28%
Tax -1,306 -1 -1 -1 -11,835 -3 -3 5708.28%
NP -66,237 -2,215 -5,629 -3,541 -14,708 -14,890 -9,832 257.95%
-
NP to SH -64,603 -2,215 -5,629 -3,541 -13,995 -14,890 -9,832 252.02%
-
Tax Rate - - - - - - - -
Total Cost 92,568 19,932 17,286 10,680 55,096 48,587 39,906 75.50%
-
Net Worth 610,253 801,619 799,633 697,629 694,062 694,515 699,281 -8.70%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 610,253 801,619 799,633 697,629 694,062 694,515 699,281 -8.70%
NOSH 526,080 527,380 526,074 528,507 525,805 526,148 525,775 0.03%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -251.56% -12.50% -48.29% -49.60% -36.42% -44.19% -32.69% -
ROE -10.59% -0.28% -0.70% -0.51% -2.02% -2.14% -1.41% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 5.01 3.36 2.22 1.35 7.68 6.40 5.72 -8.47%
EPS -12.60 -0.42 -1.07 0.67 -2.66 -2.83 -1.87 257.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.52 1.52 1.32 1.32 1.32 1.33 -8.73%
Adjusted Per Share Value based on latest NOSH - 528,507
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 5.71 3.84 2.53 1.55 8.76 7.31 6.52 -8.48%
EPS -14.01 -0.48 -1.22 -0.77 -3.04 -3.23 -2.13 252.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3238 1.7389 1.7346 1.5133 1.5056 1.5065 1.5169 -8.70%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.17 0.16 0.14 0.14 0.14 0.16 0.17 -
P/RPS 3.40 4.76 6.32 10.36 1.82 2.50 2.97 9.46%
P/EPS -1.38 -38.10 -13.08 -20.90 -5.26 -5.65 -9.09 -71.63%
EY -72.24 -2.63 -7.64 -4.79 -19.01 -17.69 -11.00 251.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.11 0.09 0.11 0.11 0.12 0.13 10.03%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 30/05/06 28/02/06 28/11/05 30/08/05 25/05/05 24/02/05 -
Price 0.20 0.18 0.14 0.12 0.14 0.12 0.17 -
P/RPS 4.00 5.36 6.32 8.88 1.82 1.87 2.97 22.02%
P/EPS -1.63 -42.86 -13.08 -17.91 -5.26 -4.24 -9.09 -68.30%
EY -61.40 -2.33 -7.64 -5.58 -19.01 -23.58 -11.00 215.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.12 0.09 0.09 0.11 0.09 0.13 19.64%

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