[EKRAN] QoQ Cumulative Quarter Result on 31-Dec-2002 [#2]

Stock
[EKRAN] EKRAN BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -93.32%
YoY- 48.2%
Quarter Report
Latest QR
Upcoming QR
EKRAN's Result
EKRAN's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 9,028 158,796 97,316 48,550 18,965 66,620 21,833 -44.46%
PBT -3,123 -25,598 -14,052 -8,159 -4,322 -55,271 -20,402 -71.35%
Tax 0 2,181 170 173 191 55,271 20,402 -
NP -3,123 -23,417 -13,882 -7,986 -4,131 0 0 -
-
NP to SH -3,123 -23,417 -13,882 -7,986 -4,131 -55,156 -20,426 -71.37%
-
Tax Rate - - - - - - - -
Total Cost 12,151 182,213 111,198 56,536 23,096 66,620 21,833 -32.31%
-
Net Worth 894,554 894,969 893,916 898,425 901,367 909,627 947,597 -3.76%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 894,554 894,969 893,916 898,425 901,367 909,627 947,597 -3.76%
NOSH 529,322 526,452 525,833 525,394 524,050 525,796 526,443 0.36%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -34.59% -14.75% -14.26% -16.45% -21.78% 0.00% 0.00% -
ROE -0.35% -2.62% -1.55% -0.89% -0.46% -6.06% -2.16% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1.71 30.16 18.51 9.24 3.62 12.67 4.15 -44.59%
EPS -0.59 -4.45 -2.64 -1.52 -0.79 -10.49 -3.88 -71.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.70 1.70 1.71 1.72 1.73 1.80 -4.11%
Adjusted Per Share Value based on latest NOSH - 526,849
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1.96 34.45 21.11 10.53 4.11 14.45 4.74 -44.46%
EPS -0.68 -5.08 -3.01 -1.73 -0.90 -11.96 -4.43 -71.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9405 1.9414 1.9391 1.9489 1.9552 1.9732 2.0555 -3.76%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 0.38 0.34 0.28 0.00 0.00 0.00 0.00 -
P/RPS 22.28 1.13 1.51 0.00 0.00 0.00 0.00 -
P/EPS -64.41 -7.64 -10.61 0.00 0.00 0.00 0.00 -
EY -1.55 -13.08 -9.43 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.20 0.16 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 0.35 0.39 0.30 0.29 0.00 0.00 0.00 -
P/RPS 20.52 1.29 1.62 3.14 0.00 0.00 0.00 -
P/EPS -59.32 -8.77 -11.36 -19.08 0.00 0.00 0.00 -
EY -1.69 -11.41 -8.80 -5.24 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.23 0.18 0.17 0.00 0.00 0.00 -

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