[EKRAN] QoQ Quarter Result on 30-Sep-2003 [#1]

Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 67.24%
YoY- 54.21%
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 35,052 18,610 27,585 9,028 61,481 49,781 29,485 12.23%
PBT -174,837 -3,658 -2,986 -3,123 -11,546 -6,048 -3,837 1178.70%
Tax 318 -5 0 0 2,012 -3 -9 -
NP -174,519 -3,663 -2,986 -3,123 -9,534 -6,051 -3,846 1175.16%
-
NP to SH -174,519 -3,663 -2,986 -3,123 -9,534 -6,051 -3,846 1175.16%
-
Tax Rate - - - - - - - -
Total Cost 209,571 22,273 30,571 12,151 71,015 55,832 33,331 241.04%
-
Net Worth 709,971 879,119 895,799 894,554 896,859 894,495 900,912 -14.69%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 709,971 879,119 895,799 894,554 896,859 894,495 900,912 -14.69%
NOSH 525,904 523,285 533,214 529,322 527,564 526,173 526,849 -0.11%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -497.89% -19.68% -10.82% -34.59% -15.51% -12.16% -13.04% -
ROE -24.58% -0.42% -0.33% -0.35% -1.06% -0.68% -0.43% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 6.67 3.56 5.17 1.71 11.65 9.46 5.60 12.37%
EPS -33.18 -0.70 -0.56 -0.59 -1.81 -1.15 -0.73 1176.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.68 1.68 1.69 1.70 1.70 1.71 -14.59%
Adjusted Per Share Value based on latest NOSH - 529,322
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 7.60 4.04 5.98 1.96 13.34 10.80 6.40 12.15%
EPS -37.86 -0.79 -0.65 -0.68 -2.07 -1.31 -0.83 1179.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5401 1.907 1.9432 1.9405 1.9455 1.9403 1.9543 -14.69%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 0.25 0.28 0.32 0.38 0.34 0.28 0.00 -
P/RPS 3.75 7.87 6.19 22.28 2.92 2.96 0.00 -
P/EPS -0.75 -40.00 -57.14 -64.41 -18.81 -24.35 0.00 -
EY -132.74 -2.50 -1.75 -1.55 -5.32 -4.11 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.17 0.19 0.22 0.20 0.16 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 31/05/04 15/03/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 0.19 0.25 0.31 0.35 0.39 0.30 0.29 -
P/RPS 2.85 7.03 5.99 20.52 3.35 3.17 5.18 -32.88%
P/EPS -0.57 -35.71 -55.36 -59.32 -21.58 -26.09 -39.73 -94.11%
EY -174.66 -2.80 -1.81 -1.69 -4.63 -3.83 -2.52 1591.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.15 0.18 0.21 0.23 0.18 0.17 -12.15%

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