[EKRAN] YoY Annual (Unaudited) Result on 30-Jun-2004 [#4]

Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
YoY- -688.34%
View:
Show?
Annual (Unaudited) Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 33,263 26,331 40,388 90,275 158,796 66,620 24,673 5.10%
PBT 16,512 -64,931 -2,873 -184,918 -25,598 -55,271 -255,427 -
Tax -81 -1,306 -11,835 313 2,181 55,271 255,427 -
NP 16,431 -66,237 -14,708 -184,605 -23,417 0 0 -
-
NP to SH 18,684 -64,603 -13,995 -184,605 -23,417 -55,156 -256,002 -
-
Tax Rate 0.49% - - - - - - -
Total Cost 16,832 92,568 55,096 274,880 182,213 66,620 24,673 -6.17%
-
Net Worth 732,362 610,253 694,062 710,133 894,969 909,627 967,792 -4.53%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 732,362 610,253 694,062 710,133 894,969 909,627 967,792 -4.53%
NOSH 605,258 526,080 525,805 526,025 526,452 525,796 525,973 2.36%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 49.40% -251.56% -36.42% -204.49% -14.75% 0.00% 0.00% -
ROE 2.55% -10.59% -2.02% -26.00% -2.62% -6.06% -26.45% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 5.50 5.01 7.68 17.16 30.16 12.67 4.69 2.68%
EPS 3.10 -12.60 -2.66 -35.10 -4.45 -10.49 -48.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.16 1.32 1.35 1.70 1.73 1.84 -6.74%
Adjusted Per Share Value based on latest NOSH - 525,904
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 7.22 5.71 8.76 19.58 34.45 14.45 5.35 5.12%
EPS 4.05 -14.01 -3.04 -40.04 -5.08 -11.96 -55.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5886 1.3238 1.5056 1.5404 1.9414 1.9732 2.0993 -4.53%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 0.25 0.17 0.14 0.25 0.34 0.00 0.00 -
P/RPS 4.55 3.40 1.82 1.46 1.13 0.00 0.00 -
P/EPS 8.10 -1.38 -5.26 -0.71 -7.64 0.00 0.00 -
EY 12.35 -72.24 -19.01 -140.38 -13.08 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.15 0.11 0.19 0.20 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 28/08/06 30/08/05 27/08/04 29/08/03 30/08/02 30/08/01 -
Price 0.40 0.20 0.14 0.19 0.39 0.00 0.00 -
P/RPS 7.28 4.00 1.82 1.11 1.29 0.00 0.00 -
P/EPS 12.96 -1.63 -5.26 -0.54 -8.77 0.00 0.00 -
EY 7.72 -61.40 -19.01 -184.71 -11.41 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.17 0.11 0.14 0.23 0.00 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