[EKRAN] QoQ TTM Result on 30-Sep-2009 [#1]

Stock
[EKRAN] EKRAN BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -24.57%
YoY- -2348.92%
Quarter Report
Latest QR
Upcoming QR
EKRAN's Result
EKRAN's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 28,362 28,950 39,493 42,438 59,610 75,534 75,083 -47.71%
PBT -16,957 -13,882 -10,869 -9,262 -1,331 -740 -2,133 297.82%
Tax -866 -868 -183 -183 -182 -180 -80 388.64%
NP -17,823 -14,750 -11,052 -9,445 -1,513 -920 -2,213 301.28%
-
NP to SH -15,585 -12,511 -8,832 -7,238 693 1,286 5,290 -
-
Tax Rate - - - - - - - -
Total Cost 46,185 43,700 50,545 51,883 61,123 76,454 77,296 -29.03%
-
Net Worth 548,590 539,070 580,951 534,517 186,660 362,395 548,268 0.03%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 548,590 539,070 580,951 534,517 186,660 362,395 548,268 0.03%
NOSH 461,000 452,999 480,124 441,749 152,999 299,499 449,400 1.71%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -62.84% -50.95% -27.98% -22.26% -2.54% -1.22% -2.95% -
ROE -2.84% -2.32% -1.52% -1.35% 0.37% 0.35% 0.96% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 6.15 6.39 8.23 9.61 38.96 25.22 16.71 -48.61%
EPS -3.38 -2.76 -1.84 -1.64 0.45 0.43 1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.19 1.21 1.21 1.22 1.21 1.22 -1.64%
Adjusted Per Share Value based on latest NOSH - 461,000
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 6.15 6.28 8.57 9.21 12.93 16.38 16.29 -47.73%
EPS -3.38 -2.71 -1.92 -1.57 0.15 0.28 1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.1693 1.2602 1.1595 0.4049 0.7861 1.1893 0.03%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 31/10/08 31/10/08 31/10/08 31/10/08 30/09/08 30/06/08 31/03/08 -
Price 0.05 0.05 0.05 0.05 0.15 0.16 0.31 -
P/RPS 0.81 0.78 0.61 0.52 0.39 0.63 1.86 -42.51%
P/EPS -1.48 -1.81 -2.72 -3.05 33.12 37.26 26.34 -
EY -67.61 -55.24 -36.79 -32.77 3.02 2.68 3.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.04 0.04 0.04 0.12 0.13 0.25 -70.49%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 31/10/08 31/10/08 31/10/08 31/10/08 27/08/08 23/05/08 -
Price 0.055 0.05 0.05 0.05 0.05 0.16 0.24 -
P/RPS 0.89 0.78 0.61 0.52 0.13 0.63 1.44 -27.42%
P/EPS -1.63 -1.81 -2.72 -3.05 11.04 37.26 20.39 -
EY -61.47 -55.24 -36.79 -32.77 9.06 2.68 4.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.04 0.04 0.04 0.04 0.13 0.20 -60.28%

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