[EKRAN] YoY TTM Result on 30-Sep-2005 [#1]

Stock
[EKRAN] EKRAN BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 2.79%
YoY- 92.65%
Quarter Report
Latest QR
Upcoming QR
EKRAN's Result
EKRAN's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Revenue 59,610 50,589 21,743 21,110 107,758 85,165 149,775 -16.81%
PBT -1,331 22,151 -67,070 -16,349 -185,412 -53,135 -24,554 -44.14%
Tax -182 -81 -1,305 2,032 312 212 2,000 -
NP -1,513 22,070 -68,375 -14,317 -185,100 -52,923 -22,554 -41.71%
-
NP to SH 693 29,851 -66,211 -13,604 -185,100 -52,923 -22,554 -
-
Tax Rate - 0.37% - - - - - -
Total Cost 61,123 28,519 90,118 35,427 292,858 138,088 172,329 -18.70%
-
Net Worth 186,660 466,499 599,449 528,507 702,517 901,367 894,554 -26.87%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Net Worth 186,660 466,499 599,449 528,507 702,517 901,367 894,554 -26.87%
NOSH 152,999 466,499 525,833 528,507 524,266 524,050 529,322 -21.96%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
NP Margin -2.54% 43.63% -314.47% -67.82% -171.77% -62.14% -15.06% -
ROE 0.37% 6.40% -11.05% -2.57% -26.35% -5.87% -2.52% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
RPS 38.96 10.84 4.13 3.99 20.55 16.25 28.30 6.59%
EPS 0.45 6.40 -12.59 -2.57 -35.31 -10.10 -4.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.00 1.14 1.00 1.34 1.72 1.69 -6.30%
Adjusted Per Share Value based on latest NOSH - 528,507
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
RPS 12.93 10.97 4.72 4.58 23.37 18.47 32.49 -16.81%
EPS 0.15 6.48 -14.36 -2.95 -40.15 -11.48 -4.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4049 1.0119 1.3003 1.1464 1.5239 1.9552 1.9405 -26.88%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 - 30/09/03 -
Price 0.15 0.38 0.17 0.14 0.19 0.00 0.38 -
P/RPS 0.39 3.50 4.11 3.51 0.92 0.00 1.34 -21.85%
P/EPS 33.12 5.94 -1.35 -5.44 -0.54 0.00 -8.92 -
EY 3.02 16.84 -74.07 -18.39 -185.82 0.00 -11.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.38 0.15 0.14 0.14 0.00 0.22 -11.40%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Date 31/10/08 14/12/07 29/11/06 28/11/05 30/11/04 29/11/02 28/11/03 -
Price 0.05 0.40 0.20 0.12 0.20 0.00 0.35 -
P/RPS 0.13 3.69 4.84 3.00 0.97 0.00 1.24 -36.27%
P/EPS 11.04 6.25 -1.59 -4.66 -0.57 0.00 -8.21 -
EY 9.06 16.00 -62.96 -21.45 -176.53 0.00 -12.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.40 0.18 0.12 0.15 0.00 0.21 -28.19%

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