[EKRAN] YoY Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[EKRAN] EKRAN BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 91.48%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EKRAN's Result
EKRAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Revenue 79,508 10,204 28,556 106,044 75,860 36,112 2,888 73.72%
PBT -160 -22,716 -14,160 -15,724 -17,288 -12,492 -27,256 -57.51%
Tax 0 0 -4 -4 764 0 27,256 -
NP -160 -22,716 -14,164 -15,728 -16,524 -12,492 0 -
-
NP to SH 1,760 -22,716 -14,164 -15,728 -16,524 -12,492 -27,280 -
-
Tax Rate - - - - - - - -
Total Cost 79,668 32,920 42,720 121,772 92,384 48,604 2,888 73.78%
-
Net Worth 732,362 599,449 697,629 702,517 901,367 894,554 958,734 -4.38%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Net Worth 732,362 599,449 697,629 702,517 901,367 894,554 958,734 -4.38%
NOSH 605,258 525,833 528,507 524,266 524,050 529,322 524,615 2.41%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
NP Margin -0.20% -222.62% -49.60% -14.83% -21.78% -34.59% 0.00% -
ROE 0.24% -3.79% -2.03% -2.24% -1.83% -1.40% -2.85% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
RPS 13.14 1.94 5.40 20.23 14.48 6.82 0.55 69.66%
EPS 0.00 -4.32 2.68 -3.00 -3.16 -2.36 -5.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.14 1.32 1.34 1.72 1.69 1.8275 -6.63%
Adjusted Per Share Value based on latest NOSH - 524,266
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
RPS 17.25 2.21 6.19 23.00 16.46 7.83 0.63 73.56%
EPS 0.38 -4.93 -3.07 -3.41 -3.58 -2.71 -5.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5886 1.3003 1.5133 1.5239 1.9552 1.9405 2.0797 -4.38%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 - 30/09/03 - -
Price 0.38 0.17 0.14 0.19 0.00 0.38 0.00 -
P/RPS 2.89 8.76 2.59 0.94 0.00 5.57 0.00 -
P/EPS 130.68 -3.94 -5.22 -6.33 0.00 -16.10 0.00 -
EY 0.77 -25.41 -19.14 -15.79 0.00 -6.21 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.15 0.11 0.14 0.00 0.22 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Date 14/12/07 29/11/06 28/11/05 30/11/04 29/11/02 28/11/03 21/12/01 -
Price 0.40 0.20 0.12 0.20 0.00 0.35 0.00 -
P/RPS 3.05 10.31 2.22 0.99 0.00 5.13 0.00 -
P/EPS 137.56 -4.63 -4.48 -6.67 0.00 -14.83 0.00 -
EY 0.73 -21.60 -22.33 -15.00 0.00 -6.74 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.18 0.09 0.15 0.00 0.21 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