[EKRAN] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 91.21%
YoY- -60.38%
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 33,263 14,220 11,333 2,551 26,331 17,717 11,657 101.56%
PBT 16,512 19,795 17,853 -5,679 -64,931 -2,214 -5,628 -
Tax -81 -3 -2 0 -1,306 -1 -1 1787.20%
NP 16,431 19,792 17,851 -5,679 -66,237 -2,215 -5,629 -
-
NP to SH 18,684 21,562 18,862 -5,679 -64,603 -2,215 -5,629 -
-
Tax Rate 0.49% 0.02% 0.01% - - - - -
Total Cost 16,832 -5,572 -6,518 8,230 92,568 19,932 17,286 -1.76%
-
Net Worth 732,362 680,905 625,230 599,449 610,253 801,619 799,633 -5.70%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 732,362 680,905 625,230 599,449 610,253 801,619 799,633 -5.70%
NOSH 605,258 567,421 525,403 525,833 526,080 527,380 526,074 9.82%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 49.40% 139.18% 157.51% -222.62% -251.56% -12.50% -48.29% -
ROE 2.55% 3.17% 3.02% -0.95% -10.59% -0.28% -0.70% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 5.50 2.51 2.16 0.49 5.01 3.36 2.22 83.39%
EPS 3.10 3.80 3.59 -1.08 -12.60 -0.42 -1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.20 1.19 1.14 1.16 1.52 1.52 -14.14%
Adjusted Per Share Value based on latest NOSH - 525,833
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 7.22 3.08 2.46 0.55 5.71 3.84 2.53 101.57%
EPS 4.05 4.68 4.09 -1.23 -14.01 -0.48 -1.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5886 1.477 1.3562 1.3003 1.3238 1.7389 1.7346 -5.70%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.25 0.31 0.17 0.17 0.17 0.16 0.14 -
P/RPS 4.55 12.37 7.88 35.04 3.40 4.76 6.32 -19.72%
P/EPS 8.10 8.16 4.74 -15.74 -1.38 -38.10 -13.08 -
EY 12.35 12.26 21.12 -6.35 -72.24 -2.63 -7.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.26 0.14 0.15 0.15 0.11 0.09 76.19%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 29/05/07 22/01/07 29/11/06 28/08/06 30/05/06 28/02/06 -
Price 0.40 0.24 0.14 0.20 0.20 0.18 0.14 -
P/RPS 7.28 9.58 6.49 41.23 4.00 5.36 6.32 9.91%
P/EPS 12.96 6.32 3.90 -18.52 -1.63 -42.86 -13.08 -
EY 7.72 15.83 25.64 -5.40 -61.40 -2.33 -7.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.20 0.12 0.18 0.17 0.12 0.09 138.34%

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