[EKRAN] QoQ TTM Result on 30-Jun-2003 [#4]

Stock
[EKRAN] EKRAN BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 51.67%
YoY- 57.63%
Quarter Report
Latest QR
Upcoming QR
EKRAN's Result
EKRAN's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 116,704 147,875 149,775 159,712 143,320 113,843 85,165 23.34%
PBT -21,313 -23,703 -24,554 -25,753 -48,983 -48,102 -53,135 -45.58%
Tax 2,007 2,009 2,000 2,191 227 212 212 346.90%
NP -19,306 -21,694 -22,554 -23,562 -48,756 -47,890 -52,923 -48.91%
-
NP to SH -19,306 -21,694 -22,554 -23,562 -48,756 -47,890 -52,923 -48.91%
-
Tax Rate - - - - - - - -
Total Cost 136,010 169,569 172,329 183,274 192,076 161,733 138,088 -1.00%
-
Net Worth 879,119 895,799 894,554 896,859 894,495 900,912 901,367 -1.65%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 879,119 895,799 894,554 896,859 894,495 900,912 901,367 -1.65%
NOSH 523,285 533,214 529,322 527,564 526,173 526,849 524,050 -0.09%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -16.54% -14.67% -15.06% -14.75% -34.02% -42.07% -62.14% -
ROE -2.20% -2.42% -2.52% -2.63% -5.45% -5.32% -5.87% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 22.30 27.73 28.30 30.27 27.24 21.61 16.25 23.46%
EPS -3.69 -4.07 -4.26 -4.47 -9.27 -9.09 -10.10 -48.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.68 1.69 1.70 1.70 1.71 1.72 -1.55%
Adjusted Per Share Value based on latest NOSH - 527,564
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 25.32 32.08 32.49 34.64 31.09 24.69 18.47 23.38%
EPS -4.19 -4.71 -4.89 -5.11 -10.58 -10.39 -11.48 -48.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.907 1.9432 1.9405 1.9455 1.9403 1.9543 1.9552 -1.64%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 0.28 0.32 0.38 0.34 0.28 0.00 0.00 -
P/RPS 1.26 1.15 1.34 1.12 1.03 0.00 0.00 -
P/EPS -7.59 -7.87 -8.92 -7.61 -3.02 0.00 0.00 -
EY -13.18 -12.71 -11.21 -13.14 -33.09 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.19 0.22 0.20 0.16 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 15/03/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 0.25 0.31 0.35 0.39 0.30 0.29 0.00 -
P/RPS 1.12 1.12 1.24 1.29 1.10 1.34 0.00 -
P/EPS -6.78 -7.62 -8.21 -8.73 -3.24 -3.19 0.00 -
EY -14.76 -13.12 -12.17 -11.45 -30.89 -31.34 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.18 0.21 0.23 0.18 0.17 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