[IDEAL] QoQ Annualized Quarter Result on 30-Jun-2001 [#2]

Announcement Date
14-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 13.69%
YoY- -64.63%
View:
Show?
Annualized Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 30,312 40,340 45,080 51,864 47,328 70,007 74,330 -45.03%
PBT -5,220 -15,189 -6,928 -6,470 -7,496 -5,718 -4,250 14.70%
Tax 5,220 15,189 6,928 6,470 7,496 5,718 4,250 14.70%
NP 0 0 0 0 0 0 0 -
-
NP to SH -5,220 -15,162 -6,928 -6,470 -7,496 -5,782 -4,250 14.70%
-
Tax Rate - - - - - - - -
Total Cost 30,312 40,340 45,080 51,864 47,328 70,007 74,330 -45.03%
-
Net Worth 11,339 12,780 22,677 2,408,631 26,102 27,919 30,421 -48.23%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 11,339 12,780 22,677 2,408,631 26,102 27,919 30,421 -48.23%
NOSH 18,000 18,000 17,997 1,771,052 18,001 18,012 18,001 -0.00%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -46.03% -118.63% -30.55% -0.27% -28.72% -20.71% -13.97% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 168.40 224.10 250.47 2.93 262.91 388.66 412.92 -45.03%
EPS -29.00 -84.23 -38.49 -35.94 -41.64 -32.10 -23.61 14.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.71 1.26 1.36 1.45 1.55 1.69 -48.23%
Adjusted Per Share Value based on latest NOSH - 1,863,750
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 6.06 8.07 9.02 10.37 9.47 14.00 14.87 -45.06%
EPS -1.04 -3.03 -1.39 -1.29 -1.50 -1.16 -0.85 14.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0227 0.0256 0.0454 4.8173 0.0522 0.0558 0.0608 -48.18%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 1.05 1.20 1.07 1.00 1.09 1.60 2.15 -
P/RPS 0.62 0.54 0.43 34.15 0.41 0.41 0.52 12.45%
P/EPS -3.62 -1.42 -2.78 -273.73 -2.62 -4.98 -9.11 -45.98%
EY -27.62 -70.19 -35.98 -0.37 -38.20 -20.06 -10.98 85.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.69 0.85 0.74 0.75 1.03 1.27 20.04%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 13/05/02 25/02/02 04/02/02 14/08/01 11/05/01 22/02/01 14/11/00 -
Price 1.19 1.16 1.35 0.93 1.30 1.24 2.00 -
P/RPS 0.71 0.52 0.54 31.76 0.49 0.32 0.48 29.85%
P/EPS -4.10 -1.38 -3.51 -254.57 -3.12 -3.86 -8.47 -38.37%
EY -24.37 -72.61 -28.51 -0.39 -32.03 -25.89 -11.81 62.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.63 1.07 0.68 0.90 0.80 1.18 36.93%

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