[IDEAL] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Announcement Date
17-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -5.34%
YoY- -106.1%
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 25,752 29,900 26,438 24,600 15,296 28,379 25,421 0.86%
PBT -3,308 -5,617 -5,193 -4,930 -4,680 -5,846 -2,957 7.77%
Tax 0 0 0 0 0 0 6 -
NP -3,308 -5,617 -5,193 -4,930 -4,680 -5,846 -2,950 7.94%
-
NP to SH -3,308 -5,617 -5,193 -4,930 -4,680 -5,846 -2,950 7.94%
-
Tax Rate - - - - - - - -
Total Cost 29,060 35,517 31,631 29,530 19,976 34,225 28,371 1.61%
-
Net Worth 21,080 22,143 23,769 24,866 26,419 28,069 31,305 -23.19%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 21,080 22,143 23,769 24,866 26,419 28,069 31,305 -23.19%
NOSH 54,052 54,009 54,022 54,057 53,917 53,979 53,975 0.09%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -12.85% -18.79% -19.64% -20.04% -30.60% -20.60% -11.61% -
ROE -15.69% -25.37% -21.85% -19.83% -17.71% -20.83% -9.43% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 47.64 55.36 48.94 45.51 28.37 52.57 47.10 0.76%
EPS -6.12 -10.40 -9.61 -9.12 -8.68 -10.83 -5.47 7.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.41 0.44 0.46 0.49 0.52 0.58 -23.26%
Adjusted Per Share Value based on latest NOSH - 53,958
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 5.15 5.98 5.29 4.92 3.06 5.68 5.08 0.91%
EPS -0.66 -1.12 -1.04 -0.99 -0.94 -1.17 -0.59 7.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0422 0.0443 0.0475 0.0497 0.0528 0.0561 0.0626 -23.13%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.86 0.88 0.89 0.96 1.20 1.50 1.19 -
P/RPS 1.81 1.59 1.82 2.11 4.23 2.85 2.53 -20.02%
P/EPS -14.05 -8.46 -9.26 -10.53 -13.82 -13.85 -21.77 -25.33%
EY -7.12 -11.82 -10.80 -9.50 -7.23 -7.22 -4.59 34.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 2.15 2.02 2.09 2.45 2.88 2.05 5.14%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 21/02/06 16/11/05 17/08/05 20/05/05 23/02/05 25/11/04 -
Price 0.60 0.86 0.88 0.96 1.06 1.20 1.45 -
P/RPS 1.26 1.55 1.80 2.11 3.74 2.28 3.08 -44.92%
P/EPS -9.80 -8.27 -9.15 -10.53 -12.21 -11.08 -26.52 -48.53%
EY -10.20 -12.09 -10.92 -9.50 -8.19 -9.03 -3.77 94.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 2.10 2.00 2.09 2.16 2.31 2.50 -27.62%

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