[EKRAN] QoQ Quarter Result on 30-Sep-2005 [#1]

Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -495.64%
YoY- 9.94%
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 8,614 6,060 4,518 7,139 6,691 3,717 3,563 80.42%
PBT -62,717 3,414 -2,088 -3,540 -1,853 -5,058 -5,898 385.66%
Tax -1,305 0 0 -1 2,035 0 -2 7512.75%
NP -64,022 3,414 -2,088 -3,541 182 -5,058 -5,900 392.28%
-
NP to SH -62,388 3,414 -2,088 -3,541 895 -5,058 -5,900 383.84%
-
Tax Rate - 0.00% - - - - - -
Total Cost 72,636 2,646 6,606 10,680 6,509 8,775 9,463 290.57%
-
Net Worth 599,696 798,350 793,439 697,629 531,875 695,475 700,625 -9.87%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 599,696 798,350 793,439 697,629 531,875 695,475 700,625 -9.87%
NOSH 526,049 525,230 521,999 528,507 531,875 526,875 526,785 -0.09%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -743.23% 56.34% -46.22% -49.60% 2.72% -136.08% -165.59% -
ROE -10.40% 0.43% -0.26% -0.51% 0.17% -0.73% -0.84% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.64 1.15 0.87 1.35 1.26 0.71 0.68 80.13%
EPS -12.20 0.65 -0.40 0.67 0.17 -0.96 -1.12 393.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.52 1.52 1.32 1.00 1.32 1.33 -9.79%
Adjusted Per Share Value based on latest NOSH - 528,507
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.87 1.31 0.98 1.55 1.45 0.81 0.77 80.96%
EPS -13.53 0.74 -0.45 -0.77 0.19 -1.10 -1.28 383.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3009 1.7318 1.7211 1.5133 1.1537 1.5086 1.5198 -9.87%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.17 0.16 0.14 0.14 0.14 0.16 0.17 -
P/RPS 10.38 13.87 16.18 10.36 11.13 22.68 25.13 -44.62%
P/EPS -1.43 24.62 -35.00 -20.90 83.20 -16.67 -15.18 -79.38%
EY -69.76 4.06 -2.86 -4.79 1.20 -6.00 -6.59 384.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.11 0.09 0.11 0.14 0.12 0.13 10.03%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 30/05/06 28/02/06 28/11/05 30/08/05 25/05/05 24/02/05 -
Price 0.20 0.18 0.14 0.12 0.14 0.12 0.17 -
P/RPS 12.21 15.60 16.18 8.88 11.13 17.01 25.13 -38.27%
P/EPS -1.69 27.69 -35.00 -17.91 83.20 -12.50 -15.18 -76.95%
EY -59.30 3.61 -2.86 -5.58 1.20 -8.00 -6.59 334.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.12 0.09 0.09 0.14 0.09 0.13 24.30%

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