[EKRAN] QoQ TTM Result on 31-Mar-2007 [#3]

Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -1.78%
YoY- -2992.88%
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 62,349 50,589 33,263 22,834 26,007 21,743 26,331 77.37%
PBT 2,538 22,151 16,512 -42,922 -41,450 -67,070 -64,931 -
Tax -79 -81 -81 -1,308 -1,307 -1,305 -1,306 -84.51%
NP 2,459 22,070 16,431 -44,230 -42,757 -68,375 -66,237 -
-
NP to SH 10,237 29,851 24,262 -40,826 -40,112 -66,211 -64,603 -
-
Tax Rate 3.11% 0.37% 0.49% - - - - -
Total Cost 59,890 28,519 16,832 67,064 68,764 90,118 92,568 -25.13%
-
Net Worth 766,334 466,499 559,799 810,000 525,503 599,449 599,696 17.70%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 766,334 466,499 559,799 810,000 525,503 599,449 599,696 17.70%
NOSH 628,142 466,499 466,499 674,999 525,503 525,833 526,049 12.51%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.94% 43.63% 49.40% -193.70% -164.41% -314.47% -251.56% -
ROE 1.34% 6.40% 4.33% -5.04% -7.63% -11.05% -10.77% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 9.93 10.84 7.13 3.38 4.95 4.13 5.01 57.59%
EPS 1.63 6.40 5.20 -6.05 -7.63 -12.59 -12.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.00 1.20 1.20 1.00 1.14 1.14 4.61%
Adjusted Per Share Value based on latest NOSH - 674,999
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 13.52 10.97 7.22 4.95 5.64 4.72 5.71 77.36%
EPS 2.22 6.48 5.26 -8.86 -8.70 -14.36 -14.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6623 1.0119 1.2143 1.757 1.1399 1.3003 1.3009 17.70%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.43 0.38 0.25 0.31 0.17 0.17 0.17 -
P/RPS 4.33 3.50 3.51 9.16 3.44 4.11 3.40 17.43%
P/EPS 26.38 5.94 4.81 -5.13 -2.23 -1.35 -1.38 -
EY 3.79 16.84 20.80 -19.51 -44.90 -74.07 -72.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.21 0.26 0.17 0.15 0.15 75.64%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 14/12/07 28/08/07 29/05/07 22/01/07 29/11/06 28/08/06 -
Price 0.34 0.40 0.40 0.24 0.14 0.20 0.20 -
P/RPS 3.43 3.69 5.61 7.09 2.83 4.84 4.00 -9.71%
P/EPS 20.86 6.25 7.69 -3.97 -1.83 -1.59 -1.63 -
EY 4.79 16.00 13.00 -25.20 -54.52 -62.96 -61.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.40 0.33 0.20 0.14 0.18 0.18 34.14%

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