[EKRAN] YoY Cumulative Quarter Result on 30-Jun-2005 [#4]

Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 6.01%
YoY- 92.42%
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 75,534 33,263 26,331 40,388 90,275 158,796 66,620 2.11%
PBT -740 16,512 -64,931 -2,873 -184,918 -25,598 -55,271 -51.23%
Tax -181 -81 -1,306 -11,835 313 2,181 55,271 -
NP -921 16,431 -66,237 -14,708 -184,605 -23,417 0 -
-
NP to SH 1,285 18,684 -64,603 -13,995 -184,605 -23,417 -55,156 -
-
Tax Rate - 0.49% - - - - - -
Total Cost 76,455 16,832 92,568 55,096 274,880 182,213 66,620 2.31%
-
Net Worth 848,510 732,362 610,253 694,062 710,133 894,969 909,627 -1.15%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 848,510 732,362 610,253 694,062 710,133 894,969 909,627 -1.15%
NOSH 695,499 605,258 526,080 525,805 526,025 526,452 525,796 4.76%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin -1.22% 49.40% -251.56% -36.42% -204.49% -14.75% 0.00% -
ROE 0.15% 2.55% -10.59% -2.02% -26.00% -2.62% -6.06% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 10.86 5.50 5.01 7.68 17.16 30.16 12.67 -2.53%
EPS -0.20 3.10 -12.60 -2.66 -35.10 -4.45 -10.49 -48.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.21 1.16 1.32 1.35 1.70 1.73 -5.64%
Adjusted Per Share Value based on latest NOSH - 531,875
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 16.38 7.22 5.71 8.76 19.58 34.45 14.45 2.10%
EPS 0.28 4.05 -14.01 -3.04 -40.04 -5.08 -11.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8406 1.5886 1.3238 1.5056 1.5404 1.9414 1.9732 -1.15%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 0.16 0.25 0.17 0.14 0.25 0.34 0.00 -
P/RPS 1.47 4.55 3.40 1.82 1.46 1.13 0.00 -
P/EPS 86.60 8.10 -1.38 -5.26 -0.71 -7.64 0.00 -
EY 1.15 12.35 -72.24 -19.01 -140.38 -13.08 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.21 0.15 0.11 0.19 0.20 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 28/08/07 28/08/06 30/08/05 27/08/04 29/08/03 30/08/02 -
Price 0.16 0.40 0.20 0.14 0.19 0.39 0.00 -
P/RPS 1.47 7.28 4.00 1.82 1.11 1.29 0.00 -
P/EPS 86.60 12.96 -1.63 -5.26 -0.54 -8.77 0.00 -
EY 1.15 7.72 -61.40 -19.01 -184.71 -11.41 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.33 0.17 0.11 0.14 0.23 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