[EKRAN] YoY Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[EKRAN] EKRAN BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -150.05%
YoY- -53.07%
Quarter Report
Latest QR
Upcoming QR
EKRAN's Result
EKRAN's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 40,419 11,333 11,657 30,074 36,613 48,550 1,529 72.55%
PBT 3,879 17,853 -5,628 -9,829 -6,423 -8,159 -15,403 -
Tax -1 -2 -1 -3 0 173 15,403 -
NP 3,878 17,851 -5,629 -9,832 -6,423 -7,986 0 -
-
NP to SH 4,836 18,862 -5,629 -9,832 -6,423 -7,986 -15,418 -
-
Tax Rate 0.03% 0.01% - - - - - -
Total Cost 36,541 -6,518 17,286 39,906 43,036 56,536 1,529 69.67%
-
Net Worth 842,845 625,230 799,633 699,281 884,478 898,425 952,442 -2.01%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 842,845 625,230 799,633 699,281 884,478 898,425 952,442 -2.01%
NOSH 690,857 525,403 526,074 525,775 526,475 525,394 526,211 4.63%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 9.59% 157.51% -48.29% -32.69% -17.54% -16.45% 0.00% -
ROE 0.57% 3.02% -0.70% -1.41% -0.73% -0.89% -1.62% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 5.85 2.16 2.22 5.72 6.95 9.24 0.29 64.95%
EPS 0.70 3.59 -1.07 -1.87 -1.22 -1.52 -2.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.19 1.52 1.33 1.68 1.71 1.81 -6.36%
Adjusted Per Share Value based on latest NOSH - 526,785
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 8.77 2.46 2.53 6.52 7.94 10.53 0.33 72.70%
EPS 1.05 4.09 -1.22 -2.13 -1.39 -1.73 -3.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8283 1.3562 1.7346 1.5169 1.9186 1.9489 2.066 -2.01%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - - -
Price 0.43 0.17 0.14 0.17 0.32 0.00 0.00 -
P/RPS 7.35 7.88 6.32 2.97 4.60 0.00 0.00 -
P/EPS 61.43 4.74 -13.08 -9.09 -26.23 0.00 0.00 -
EY 1.63 21.12 -7.64 -11.00 -3.81 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.14 0.09 0.13 0.19 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 25/02/08 22/01/07 28/02/06 24/02/05 15/03/04 28/02/03 28/02/02 -
Price 0.34 0.14 0.14 0.17 0.31 0.29 0.00 -
P/RPS 5.81 6.49 6.32 2.97 4.46 3.14 0.00 -
P/EPS 48.57 3.90 -13.08 -9.09 -25.41 -19.08 0.00 -
EY 2.06 25.64 -7.64 -11.00 -3.94 -5.24 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.12 0.09 0.13 0.18 0.17 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