[EKRAN] YoY Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[EKRAN] EKRAN BHD
Announcement Date
15-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -105.67%
YoY- 19.57%
Quarter Report
Latest QR
Upcoming QR
EKRAN's Result
EKRAN's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 11,333 11,657 30,074 36,613 48,550 1,529 23,631 -11.52%
PBT 17,853 -5,628 -9,829 -6,423 -8,159 -15,403 -10,841 -
Tax -2 -1 -3 0 173 15,403 10,841 -
NP 17,851 -5,629 -9,832 -6,423 -7,986 0 0 -
-
NP to SH 18,862 -5,629 -9,832 -6,423 -7,986 -15,418 -10,864 -
-
Tax Rate 0.01% - - - - - - -
Total Cost -6,518 17,286 39,906 43,036 56,536 1,529 23,631 -
-
Net Worth 625,230 799,633 699,281 884,478 898,425 952,442 1,191,366 -10.18%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 625,230 799,633 699,281 884,478 898,425 952,442 1,191,366 -10.18%
NOSH 525,403 526,074 525,775 526,475 525,394 526,211 524,830 0.01%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 157.51% -48.29% -32.69% -17.54% -16.45% 0.00% 0.00% -
ROE 3.02% -0.70% -1.41% -0.73% -0.89% -1.62% -0.91% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 2.16 2.22 5.72 6.95 9.24 0.29 4.50 -11.50%
EPS 3.59 -1.07 -1.87 -1.22 -1.52 -2.93 -2.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.52 1.33 1.68 1.71 1.81 2.27 -10.20%
Adjusted Per Share Value based on latest NOSH - 533,214
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 2.46 2.53 6.52 7.94 10.53 0.33 5.13 -11.52%
EPS 4.09 -1.22 -2.13 -1.39 -1.73 -3.34 -2.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3562 1.7346 1.5169 1.9186 1.9489 2.066 2.5843 -10.18%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 0.17 0.14 0.17 0.32 0.00 0.00 0.00 -
P/RPS 7.88 6.32 2.97 4.60 0.00 0.00 0.00 -
P/EPS 4.74 -13.08 -9.09 -26.23 0.00 0.00 0.00 -
EY 21.12 -7.64 -11.00 -3.81 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.09 0.13 0.19 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 22/01/07 28/02/06 24/02/05 15/03/04 28/02/03 28/02/02 28/02/01 -
Price 0.14 0.14 0.17 0.31 0.29 0.00 0.00 -
P/RPS 6.49 6.32 2.97 4.46 3.14 0.00 0.00 -
P/EPS 3.90 -13.08 -9.09 -25.41 -19.08 0.00 0.00 -
EY 25.64 -7.64 -11.00 -3.94 -5.24 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.09 0.13 0.18 0.17 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