[EKRAN] QoQ Quarter Result on 30-Sep-2002 [#1]

Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 88.1%
YoY- 39.43%
Quarter Report
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 61,481 49,781 29,485 18,965 45,089 20,304 807 1711.44%
PBT -11,546 -6,048 -3,837 -4,322 -34,776 -5,167 -8,870 19.27%
Tax 2,012 -3 -9 191 34,776 5,167 8,870 -62.90%
NP -9,534 -6,051 -3,846 -4,131 0 0 0 -
-
NP to SH -9,534 -6,051 -3,846 -4,131 -34,728 -5,185 -8,879 4.87%
-
Tax Rate - - - - - - - -
Total Cost 71,015 55,832 33,331 23,096 45,089 20,304 807 1894.70%
-
Net Worth 896,859 894,495 900,912 901,367 910,294 952,346 950,946 -3.83%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 896,859 894,495 900,912 901,367 910,294 952,346 950,946 -3.83%
NOSH 527,564 526,173 526,849 524,050 526,181 529,081 525,384 0.27%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -15.51% -12.16% -13.04% -21.78% 0.00% 0.00% 0.00% -
ROE -1.06% -0.68% -0.43% -0.46% -3.82% -0.54% -0.93% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 11.65 9.46 5.60 3.62 8.57 3.84 0.15 1734.92%
EPS -1.81 -1.15 -0.73 -0.79 -6.60 -0.98 -1.69 4.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.70 1.71 1.72 1.73 1.80 1.81 -4.10%
Adjusted Per Share Value based on latest NOSH - 524,050
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 13.34 10.80 6.40 4.11 9.78 4.40 0.18 1678.33%
EPS -2.07 -1.31 -0.83 -0.90 -7.53 -1.12 -1.93 4.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9455 1.9403 1.9543 1.9552 1.9746 2.0658 2.0628 -3.83%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 0.34 0.28 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.92 2.96 0.00 0.00 0.00 0.00 0.00 -
P/EPS -18.81 -24.35 0.00 0.00 0.00 0.00 0.00 -
EY -5.32 -4.11 0.00 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 0.20 0.16 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 0.39 0.30 0.29 0.00 0.00 0.00 0.00 -
P/RPS 3.35 3.17 5.18 0.00 0.00 0.00 0.00 -
P/EPS -21.58 -26.09 -39.73 0.00 0.00 0.00 0.00 -
EY -4.63 -3.83 -2.52 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 0.23 0.18 0.17 0.00 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