[EKRAN] QoQ TTM Result on 31-Mar-2005 [#3]

Stock
[EKRAN] EKRAN BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -0.74%
YoY- -881.09%
Quarter Report
Latest QR
Upcoming QR
EKRAN's Result
EKRAN's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 22,065 21,110 40,482 68,843 83,736 107,758 90,275 -60.80%
PBT -12,539 -16,349 -16,740 -189,724 -188,324 -185,412 -184,604 -83.27%
Tax 2,034 2,032 2,032 315 310 312 313 247.04%
NP -10,505 -14,317 -14,708 -189,409 -188,014 -185,100 -184,291 -85.11%
-
NP to SH -9,792 -13,604 -13,995 -189,409 -188,014 -185,100 -184,291 -85.79%
-
Tax Rate - - - - - - - -
Total Cost 32,570 35,427 55,190 258,252 271,750 292,858 274,566 -75.76%
-
Net Worth 793,439 528,507 531,875 695,475 700,625 702,517 709,971 7.66%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 793,439 528,507 531,875 695,475 700,625 702,517 709,971 7.66%
NOSH 521,999 528,507 531,875 526,875 526,785 524,266 525,904 -0.49%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -47.61% -67.82% -36.33% -275.13% -224.53% -171.77% -204.14% -
ROE -1.23% -2.57% -2.63% -27.23% -26.84% -26.35% -25.96% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 4.23 3.99 7.61 13.07 15.90 20.55 17.17 -60.60%
EPS -1.88 -2.57 -2.63 -35.95 -35.69 -35.31 -35.04 -85.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.00 1.00 1.32 1.33 1.34 1.35 8.20%
Adjusted Per Share Value based on latest NOSH - 526,875
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 4.79 4.58 8.78 14.93 18.16 23.37 19.58 -60.78%
EPS -2.12 -2.95 -3.04 -41.09 -40.78 -40.15 -39.98 -85.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7211 1.1464 1.1537 1.5086 1.5198 1.5239 1.5401 7.66%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.14 0.14 0.14 0.16 0.17 0.19 0.25 -
P/RPS 3.31 3.51 1.84 1.22 1.07 0.92 1.46 72.32%
P/EPS -7.46 -5.44 -5.32 -0.45 -0.48 -0.54 -0.71 377.66%
EY -13.40 -18.39 -18.79 -224.68 -209.95 -185.82 -140.17 -79.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.14 0.14 0.12 0.13 0.14 0.19 -39.15%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 28/11/05 30/08/05 25/05/05 24/02/05 30/11/04 27/08/04 -
Price 0.14 0.12 0.14 0.12 0.17 0.20 0.19 -
P/RPS 3.31 3.00 1.84 0.92 1.07 0.97 1.11 106.76%
P/EPS -7.46 -4.66 -5.32 -0.33 -0.48 -0.57 -0.54 472.99%
EY -13.40 -21.45 -18.79 -299.58 -209.95 -176.53 -184.44 -82.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.12 0.14 0.09 0.13 0.15 0.14 -25.45%

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