[EKRAN] YoY Annualized Quarter Result on 30-Sep-2002 [#1]

Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 70.04%
YoY- 39.43%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 10,204 28,556 106,044 75,860 2,888 7,096 3,261 -1.21%
PBT -22,716 -14,160 -15,724 -17,288 -27,256 -25,376 -13,883 -0.52%
Tax 0 -4 -4 764 27,256 25,376 -615 -
NP -22,716 -14,164 -15,728 -16,524 0 0 -14,498 -0.48%
-
NP to SH -22,716 -14,164 -15,728 -16,524 -27,280 -25,456 -14,498 -0.48%
-
Tax Rate - - - - - - - -
Total Cost 32,920 42,720 121,772 92,384 2,888 7,096 17,759 -0.66%
-
Net Worth 599,449 697,629 702,517 901,367 958,734 1,204,426 1,355,589 0.88%
Dividend
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 599,449 697,629 702,517 901,367 958,734 1,204,426 1,355,589 0.88%
NOSH 525,833 528,507 524,266 524,050 524,615 525,950 523,393 -0.00%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -222.62% -49.60% -14.83% -21.78% 0.00% 0.00% -444.59% -
ROE -3.79% -2.03% -2.24% -1.83% -2.85% -2.11% -1.07% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 1.94 5.40 20.23 14.48 0.55 1.35 0.62 -1.21%
EPS -4.32 2.68 -3.00 -3.16 -5.20 -4.84 -2.77 -0.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.32 1.34 1.72 1.8275 2.29 2.59 0.88%
Adjusted Per Share Value based on latest NOSH - 524,050
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 2.21 6.19 23.00 16.46 0.63 1.54 0.71 -1.21%
EPS -4.93 -3.07 -3.41 -3.58 -5.92 -5.52 -3.14 -0.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3003 1.5133 1.5239 1.9552 2.0797 2.6126 2.9405 0.88%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/09/06 30/09/05 30/09/04 - - - - -
Price 0.17 0.14 0.19 0.00 0.00 0.00 0.00 -
P/RPS 8.76 2.59 0.94 0.00 0.00 0.00 0.00 -100.00%
P/EPS -3.94 -5.22 -6.33 0.00 0.00 0.00 0.00 -100.00%
EY -25.41 -19.14 -15.79 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.11 0.14 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/06 28/11/05 30/11/04 29/11/02 21/12/01 30/11/00 30/11/99 -
Price 0.20 0.12 0.20 0.00 0.00 0.00 0.00 -
P/RPS 10.31 2.22 0.99 0.00 0.00 0.00 0.00 -100.00%
P/EPS -4.63 -4.48 -6.67 0.00 0.00 0.00 0.00 -100.00%
EY -21.60 -22.33 -15.00 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.09 0.15 0.00 0.00 0.00 0.00 -100.00%

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