[EKRAN] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[EKRAN] EKRAN BHD
Announcement Date
14-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -97.65%
YoY- 107.75%
Quarter Report
Latest QR
Upcoming QR
EKRAN's Result
EKRAN's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 75,534 56,040 40,419 19,877 33,263 14,220 11,333 254.56%
PBT -740 1,150 3,879 -40 16,512 19,795 17,853 -
Tax -181 -3 -1 0 -81 -3 -2 1921.27%
NP -921 1,147 3,878 -40 16,431 19,792 17,851 -
-
NP to SH 1,285 2,589 4,836 440 18,684 21,562 18,862 -83.34%
-
Tax Rate - 0.26% 0.03% - 0.49% 0.02% 0.01% -
Total Cost 76,455 54,893 36,541 19,917 16,832 -5,572 -6,518 -
-
Net Worth 848,510 1,579,290 842,845 732,362 732,362 680,905 625,230 22.60%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 848,510 1,579,290 842,845 732,362 732,362 680,905 625,230 22.60%
NOSH 695,499 1,294,499 690,857 605,258 605,258 567,421 525,403 20.58%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -1.22% 2.05% 9.59% -0.20% 49.40% 139.18% 157.51% -
ROE 0.15% 0.16% 0.57% 0.06% 2.55% 3.17% 3.02% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 10.86 4.33 5.85 3.28 5.50 2.51 2.16 193.77%
EPS -0.20 0.20 0.70 0.00 3.10 3.80 3.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.22 1.22 1.21 1.21 1.20 1.19 1.67%
Adjusted Per Share Value based on latest NOSH - 466,499
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 16.38 12.16 8.77 4.31 7.22 3.08 2.46 254.34%
EPS 0.28 0.56 1.05 0.10 4.05 4.68 4.09 -83.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8406 3.4258 1.8283 1.5886 1.5886 1.477 1.3562 22.60%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.16 0.31 0.43 0.38 0.25 0.31 0.17 -
P/RPS 1.47 7.16 7.35 11.57 4.55 12.37 7.88 -67.38%
P/EPS 86.60 155.00 61.43 522.72 8.10 8.16 4.74 594.91%
EY 1.15 0.65 1.63 0.19 12.35 12.26 21.12 -85.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.25 0.35 0.31 0.21 0.26 0.14 -4.82%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 23/05/08 25/02/08 14/12/07 28/08/07 29/05/07 22/01/07 -
Price 0.16 0.24 0.34 0.40 0.40 0.24 0.14 -
P/RPS 1.47 5.54 5.81 12.18 7.28 9.58 6.49 -62.87%
P/EPS 86.60 120.00 48.57 550.23 12.96 6.32 3.90 691.50%
EY 1.15 0.83 2.06 0.18 7.72 15.83 25.64 -87.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.20 0.28 0.33 0.33 0.20 0.12 5.48%

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