[EKRAN] YoY TTM Result on 30-Jun-2003 [#4]

Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 51.67%
YoY- 57.63%
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 26,331 40,482 90,275 159,712 66,922 24,148 53,984 -11.27%
PBT -64,931 -16,740 -184,604 -25,753 -55,627 -237,270 -154,769 -13.47%
Tax -1,306 2,032 313 2,191 15 237,270 154,769 -
NP -66,237 -14,708 -184,291 -23,562 -55,612 0 0 -
-
NP to SH -64,603 -13,995 -184,291 -23,562 -55,612 -238,192 -155,526 -13.61%
-
Tax Rate - - - - - - - -
Total Cost 92,568 55,190 274,566 183,274 122,534 24,148 53,984 9.39%
-
Net Worth 599,696 531,875 709,971 896,859 910,294 975,692 1,214,829 -11.09%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 599,696 531,875 709,971 896,859 910,294 975,692 1,214,829 -11.09%
NOSH 526,049 531,875 525,904 527,564 526,181 526,008 525,900 0.00%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -251.56% -36.33% -204.14% -14.75% -83.10% 0.00% 0.00% -
ROE -10.77% -2.63% -25.96% -2.63% -6.11% -24.41% -12.80% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 5.01 7.61 17.17 30.27 12.72 4.59 10.27 -11.27%
EPS -12.28 -2.63 -35.04 -4.47 -10.57 -45.28 -29.57 -13.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.00 1.35 1.70 1.73 1.8549 2.31 -11.09%
Adjusted Per Share Value based on latest NOSH - 527,564
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 5.71 8.78 19.58 34.64 14.52 5.24 11.71 -11.27%
EPS -14.01 -3.04 -39.98 -5.11 -12.06 -51.67 -33.74 -13.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3009 1.1537 1.5401 1.9455 1.9746 2.1165 2.6352 -11.09%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 0.17 0.14 0.25 0.34 0.00 0.00 0.00 -
P/RPS 3.40 1.84 1.46 1.12 0.00 0.00 0.00 -
P/EPS -1.38 -5.32 -0.71 -7.61 0.00 0.00 0.00 -
EY -72.24 -18.79 -140.17 -13.14 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.14 0.19 0.20 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 30/08/05 27/08/04 29/08/03 30/08/02 30/08/01 30/08/00 -
Price 0.20 0.14 0.19 0.39 0.00 0.00 0.00 -
P/RPS 4.00 1.84 1.11 1.29 0.00 0.00 0.00 -
P/EPS -1.63 -5.32 -0.54 -8.73 0.00 0.00 0.00 -
EY -61.40 -18.79 -184.44 -11.45 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.14 0.14 0.23 0.00 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