[EKRAN] YoY Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[EKRAN] EKRAN BHD
Announcement Date
22-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 266.07%
YoY- 435.09%
Quarter Report
Latest QR
Upcoming QR
EKRAN's Result
EKRAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 14,646 80,838 22,666 23,314 60,148 73,226 97,100 -27.01%
PBT -9,286 7,758 35,706 -11,256 -19,658 -12,846 -16,318 -8.96%
Tax -6 -2 -4 -2 -6 0 346 -
NP -9,292 7,756 35,702 -11,258 -19,664 -12,846 -15,972 -8.62%
-
NP to SH -7,374 9,672 37,724 -11,258 -19,664 -12,846 -15,972 -12.07%
-
Tax Rate - 0.03% 0.01% - - - - -
Total Cost 23,938 73,082 -13,036 34,572 79,812 86,072 113,072 -22.78%
-
Net Worth 495,696 842,845 625,230 799,633 699,281 884,478 898,425 -9.42%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 495,696 842,845 625,230 799,633 699,281 884,478 898,425 -9.42%
NOSH 409,666 690,857 525,403 526,074 525,775 526,475 525,394 -4.05%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -63.44% 9.59% 157.51% -48.29% -32.69% -17.54% -16.45% -
ROE -1.49% 1.15% 6.03% -1.41% -2.81% -1.45% -1.78% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 3.58 11.70 4.31 4.43 11.44 13.91 18.48 -23.91%
EPS -1.80 1.40 7.18 -2.14 -3.74 -2.44 -3.04 -8.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.22 1.19 1.52 1.33 1.68 1.71 -5.59%
Adjusted Per Share Value based on latest NOSH - 525,503
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 3.18 17.54 4.92 5.06 13.05 15.88 21.06 -27.00%
EPS -1.60 2.10 8.18 -2.44 -4.27 -2.79 -3.46 -12.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0753 1.8283 1.3562 1.7346 1.5169 1.9186 1.9489 -9.42%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/10/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 0.05 0.43 0.17 0.14 0.17 0.32 0.00 -
P/RPS 1.40 3.67 3.94 3.16 1.49 2.30 0.00 -
P/EPS -2.78 30.71 2.37 -6.54 -4.55 -13.11 0.00 -
EY -36.00 3.26 42.24 -15.29 -22.00 -7.63 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.35 0.14 0.09 0.13 0.19 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/10/08 25/02/08 22/01/07 28/02/06 24/02/05 15/03/04 28/02/03 -
Price 0.05 0.34 0.14 0.14 0.17 0.31 0.29 -
P/RPS 1.40 2.91 3.25 3.16 1.49 2.23 1.57 -1.89%
P/EPS -2.78 24.29 1.95 -6.54 -4.55 -12.70 -9.54 -18.56%
EY -36.00 4.12 51.29 -15.29 -22.00 -7.87 -10.48 22.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.28 0.12 0.09 0.13 0.18 0.17 -21.41%

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