[EKRAN] QoQ TTM Result on 30-Jun-2004 [#4]

Stock
[EKRAN] EKRAN BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -854.58%
YoY- -682.15%
Quarter Report
Latest QR
Upcoming QR
EKRAN's Result
EKRAN's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 68,843 83,736 107,758 90,275 116,704 147,875 149,775 -40.41%
PBT -189,724 -188,324 -185,412 -184,604 -21,313 -23,703 -24,554 290.35%
Tax 315 310 312 313 2,007 2,009 2,000 -70.80%
NP -189,409 -188,014 -185,100 -184,291 -19,306 -21,694 -22,554 312.62%
-
NP to SH -189,409 -188,014 -185,100 -184,291 -19,306 -21,694 -22,554 312.62%
-
Tax Rate - - - - - - - -
Total Cost 258,252 271,750 292,858 274,566 136,010 169,569 172,329 30.92%
-
Net Worth 695,475 700,625 702,517 709,971 879,119 895,799 894,554 -15.43%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 695,475 700,625 702,517 709,971 879,119 895,799 894,554 -15.43%
NOSH 526,875 526,785 524,266 525,904 523,285 533,214 529,322 -0.30%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -275.13% -224.53% -171.77% -204.14% -16.54% -14.67% -15.06% -
ROE -27.23% -26.84% -26.35% -25.96% -2.20% -2.42% -2.52% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 13.07 15.90 20.55 17.17 22.30 27.73 28.30 -40.22%
EPS -35.95 -35.69 -35.31 -35.04 -3.69 -4.07 -4.26 313.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.33 1.34 1.35 1.68 1.68 1.69 -15.17%
Adjusted Per Share Value based on latest NOSH - 525,904
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 14.93 18.16 23.37 19.58 25.32 32.08 32.49 -40.42%
EPS -41.09 -40.78 -40.15 -39.98 -4.19 -4.71 -4.89 312.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5086 1.5198 1.5239 1.5401 1.907 1.9432 1.9405 -15.43%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.16 0.17 0.19 0.25 0.28 0.32 0.38 -
P/RPS 1.22 1.07 0.92 1.46 1.26 1.15 1.34 -6.05%
P/EPS -0.45 -0.48 -0.54 -0.71 -7.59 -7.87 -8.92 -86.32%
EY -224.68 -209.95 -185.82 -140.17 -13.18 -12.71 -11.21 636.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.13 0.14 0.19 0.17 0.19 0.22 -33.21%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 24/02/05 30/11/04 27/08/04 31/05/04 15/03/04 28/11/03 -
Price 0.12 0.17 0.20 0.19 0.25 0.31 0.35 -
P/RPS 0.92 1.07 0.97 1.11 1.12 1.12 1.24 -18.02%
P/EPS -0.33 -0.48 -0.57 -0.54 -6.78 -7.62 -8.21 -88.24%
EY -299.58 -209.95 -176.53 -184.44 -14.76 -13.12 -12.17 744.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.13 0.15 0.14 0.15 0.18 0.21 -43.12%

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