[IE] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -29.22%
YoY- -19.53%
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 4,497 3,380 4,724 2,989 2,865 2,394 604 279.89%
PBT 46 -808 160 -1,225 -592 -170 -740 -
Tax -9 0 0 460 0 0 0 -
NP 37 -808 160 -765 -592 -170 -740 -
-
NP to SH 37 -808 160 -765 -592 -170 -740 -
-
Tax Rate 19.57% - 0.00% - - - - -
Total Cost 4,460 4,188 4,564 3,754 3,457 2,564 1,344 121.99%
-
Net Worth 5,086 6,097 4,140 3,964 3,450 2,738 2,580 57.02%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 5,086 6,097 4,140 3,964 3,450 2,738 2,580 57.02%
NOSH 93,332 113,333 100,000 99,350 92,500 94,444 92,499 0.59%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 0.83% -23.91% 3.39% -25.59% -20.66% -7.10% -122.52% -
ROE 0.73% -13.25% 3.86% -19.30% -17.16% -6.21% -28.67% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 4.82 2.98 4.72 3.01 3.10 2.53 0.65 278.88%
EPS 0.04 -0.76 0.16 -0.77 -0.64 -0.18 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0545 0.0538 0.0414 0.0399 0.0373 0.029 0.0279 56.07%
Adjusted Per Share Value based on latest NOSH - 100,312
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 4.37 3.29 4.59 2.91 2.79 2.33 0.59 278.58%
EPS 0.04 -0.79 0.16 -0.74 -0.58 -0.17 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0495 0.0593 0.0403 0.0385 0.0335 0.0266 0.0251 57.06%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.09 0.09 0.16 0.19 0.15 0.28 0.19 -
P/RPS 1.87 3.02 3.39 6.32 4.84 11.05 29.10 -83.87%
P/EPS 225.00 -12.62 100.00 -24.68 -23.44 -155.56 -23.75 -
EY 0.44 -7.92 1.00 -4.05 -4.27 -0.64 -4.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.67 3.86 4.76 4.02 9.66 6.81 -61.03%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 28/08/08 22/05/08 29/02/08 07/12/07 17/08/07 31/05/07 -
Price 0.08 0.09 0.14 0.17 0.19 0.16 0.17 -
P/RPS 1.66 3.02 2.96 5.65 6.13 6.31 26.03 -83.95%
P/EPS 200.00 -12.62 87.50 -22.08 -29.69 -88.89 -21.25 -
EY 0.50 -7.92 1.14 -4.53 -3.37 -1.13 -4.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.67 3.38 4.26 5.09 5.52 6.09 -61.13%

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