[EKRAN] YoY Cumulative Quarter Result on 31-Mar-2004 [#3]

Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -57.03%
YoY- 27.34%
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 14,220 17,717 33,697 55,223 97,316 21,833 24,201 -8.47%
PBT 19,795 -2,214 -14,887 -10,081 -14,052 -20,402 -21,924 -
Tax -3 -1 -3 -5 170 20,402 21,924 -
NP 19,792 -2,215 -14,890 -10,086 -13,882 0 0 -
-
NP to SH 21,562 -2,215 -14,890 -10,086 -13,882 -20,426 -21,951 -
-
Tax Rate 0.02% - - - - - - -
Total Cost -5,572 19,932 48,587 65,309 111,198 21,833 24,201 -
-
Net Worth 680,905 801,619 694,515 882,524 893,916 947,597 1,184,406 -8.80%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 680,905 801,619 694,515 882,524 893,916 947,597 1,184,406 -8.80%
NOSH 567,421 527,380 526,148 525,312 525,833 526,443 526,402 1.25%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 139.18% -12.50% -44.19% -18.26% -14.26% 0.00% 0.00% -
ROE 3.17% -0.28% -2.14% -1.14% -1.55% -2.16% -1.85% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 2.51 3.36 6.40 10.51 18.51 4.15 4.60 -9.59%
EPS 3.80 -0.42 -2.83 -1.92 -2.64 -3.88 -4.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.52 1.32 1.68 1.70 1.80 2.25 -9.94%
Adjusted Per Share Value based on latest NOSH - 523,285
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 3.08 3.84 7.31 11.98 21.11 4.74 5.25 -8.50%
EPS 4.68 -0.48 -3.23 -2.19 -3.01 -4.43 -4.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.477 1.7389 1.5065 1.9144 1.9391 2.0555 2.5692 -8.80%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 0.31 0.16 0.16 0.28 0.28 0.00 0.00 -
P/RPS 12.37 4.76 2.50 2.66 1.51 0.00 0.00 -
P/EPS 8.16 -38.10 -5.65 -14.58 -10.61 0.00 0.00 -
EY 12.26 -2.63 -17.69 -6.86 -9.43 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.11 0.12 0.17 0.16 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 30/05/06 25/05/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 0.24 0.18 0.12 0.25 0.30 0.00 0.00 -
P/RPS 9.58 5.36 1.87 2.38 1.62 0.00 0.00 -
P/EPS 6.32 -42.86 -4.24 -13.02 -11.36 0.00 0.00 -
EY 15.83 -2.33 -23.58 -7.68 -8.80 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.12 0.09 0.15 0.18 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