[IDEAL] QoQ Annualized Quarter Result on 30-Sep-1999 [#3]

Announcement Date
16-Nov-1999
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
30-Sep-1999 [#3]
Profit Trend
QoQ- -50.95%
YoY--%
View:
Show?
Annualized Quarter Result
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Revenue 88,026 61,264 77,483 84,405 99,088 0 91,372 0.03%
PBT -3,930 -4,596 1,007 2,382 4,858 0 -3,178 -0.21%
Tax 3,930 4,596 -37 0 0 0 3,178 -0.21%
NP 0 0 970 2,382 4,858 0 0 -
-
NP to SH -3,930 -4,596 970 2,382 4,858 0 -3,177 -0.21%
-
Tax Rate - - 3.67% 0.00% 0.00% - - -
Total Cost 88,026 61,264 76,513 82,022 94,230 0 91,372 0.03%
-
Net Worth 31,439 34,661 33,590 34,656 0 0 32,667 0.03%
Dividend
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Net Worth 31,439 34,661 33,590 34,656 0 0 32,667 0.03%
NOSH 17,863 19,150 17,962 18,050 18,684 17,949 17,949 0.00%
Ratio Analysis
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
NP Margin 0.00% 0.00% 1.25% 2.82% 4.90% 0.00% 0.00% -
ROE -12.50% -13.26% 2.89% 6.88% 0.00% 0.00% -9.73% -
Per Share
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
RPS 492.77 319.92 431.35 467.61 530.32 0.00 509.06 0.03%
EPS -0.22 -25.52 5.40 13.20 26.00 0.00 -17.70 4.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.81 1.87 1.92 0.00 0.00 1.82 0.03%
Adjusted Per Share Value based on latest NOSH - 17,833
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
RPS 17.61 12.25 15.50 16.88 19.82 0.00 18.27 0.03%
EPS -0.79 -0.92 0.19 0.48 0.97 0.00 -0.64 -0.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0629 0.0693 0.0672 0.0693 0.00 0.00 0.0653 0.03%
Price Multiplier on Financial Quarter End Date
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Date 30/06/00 31/03/00 - - - - - -
Price 2.30 3.18 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.47 0.99 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS -10.45 -13.25 0.00 0.00 0.00 0.00 0.00 -100.00%
EY -9.57 -7.55 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.76 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Date 16/08/00 24/05/00 23/02/00 16/11/99 - - - -
Price 2.40 2.43 3.58 0.00 0.00 0.00 0.00 -
P/RPS 0.49 0.76 0.83 0.00 0.00 0.00 0.00 -100.00%
P/EPS -10.91 -10.13 66.30 0.00 0.00 0.00 0.00 -100.00%
EY -9.17 -9.88 1.51 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.34 1.91 0.00 0.00 0.00 0.00 -100.00%

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