[EKRAN] QoQ TTM Result on 31-Mar-2006 [#3]

Stock
[EKRAN] EKRAN BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 86.52%
YoY- 99.3%
Quarter Report
Latest QR
Upcoming QR
EKRAN's Result
EKRAN's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 26,007 21,743 26,331 24,408 22,065 21,110 40,482 -25.48%
PBT -41,450 -67,070 -64,931 -4,067 -12,539 -16,349 -16,740 82.72%
Tax -1,307 -1,305 -1,306 2,034 2,034 2,032 2,032 -
NP -42,757 -68,375 -66,237 -2,033 -10,505 -14,317 -14,708 103.29%
-
NP to SH -40,112 -66,211 -64,603 -1,320 -9,792 -13,604 -13,995 101.38%
-
Tax Rate - - - - - - - -
Total Cost 68,764 90,118 92,568 26,441 32,570 35,427 55,190 15.74%
-
Net Worth 525,503 599,449 599,696 525,230 793,439 528,507 531,875 -0.79%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 525,503 599,449 599,696 525,230 793,439 528,507 531,875 -0.79%
NOSH 525,503 525,833 526,049 525,230 521,999 528,507 531,875 -0.79%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -164.41% -314.47% -251.56% -8.33% -47.61% -67.82% -36.33% -
ROE -7.63% -11.05% -10.77% -0.25% -1.23% -2.57% -2.63% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 4.95 4.13 5.01 4.65 4.23 3.99 7.61 -24.86%
EPS -7.63 -12.59 -12.28 -0.25 -1.88 -2.57 -2.63 103.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.14 1.14 1.00 1.52 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 525,230
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 5.64 4.72 5.71 5.29 4.79 4.58 8.78 -25.49%
EPS -8.70 -14.36 -14.01 -0.29 -2.12 -2.95 -3.04 101.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1399 1.3003 1.3009 1.1393 1.7211 1.1464 1.1537 -0.79%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.17 0.17 0.17 0.16 0.14 0.14 0.14 -
P/RPS 3.44 4.11 3.40 3.44 3.31 3.51 1.84 51.58%
P/EPS -2.23 -1.35 -1.38 -63.66 -7.46 -5.44 -5.32 -43.90%
EY -44.90 -74.07 -72.24 -1.57 -13.40 -18.39 -18.79 78.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.15 0.15 0.16 0.09 0.14 0.14 13.77%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 22/01/07 29/11/06 28/08/06 30/05/06 28/02/06 28/11/05 30/08/05 -
Price 0.14 0.20 0.20 0.18 0.14 0.12 0.14 -
P/RPS 2.83 4.84 4.00 3.87 3.31 3.00 1.84 33.13%
P/EPS -1.83 -1.59 -1.63 -71.62 -7.46 -4.66 -5.32 -50.81%
EY -54.52 -62.96 -61.40 -1.40 -13.40 -21.45 -18.79 103.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.18 0.18 0.18 0.09 0.12 0.14 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