[IDEAL] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -98.12%
YoY- -118.79%
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 26,438 24,600 15,296 28,379 25,421 27,994 24,900 4.07%
PBT -5,193 -4,930 -4,680 -5,846 -2,957 -2,402 -2,432 65.74%
Tax 0 0 0 0 6 10 20 -
NP -5,193 -4,930 -4,680 -5,846 -2,950 -2,392 -2,412 66.65%
-
NP to SH -5,193 -4,930 -4,680 -5,846 -2,950 -2,392 -2,412 66.65%
-
Tax Rate - - - - - - - -
Total Cost 31,631 29,530 19,976 34,225 28,371 30,386 27,312 10.27%
-
Net Worth 23,769 24,866 26,419 28,069 31,305 35,880 36,783 -25.23%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 23,769 24,866 26,419 28,069 31,305 35,880 36,783 -25.23%
NOSH 54,022 54,057 53,917 53,979 53,975 59,800 60,300 -7.06%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -19.64% -20.04% -30.60% -20.60% -11.61% -8.54% -9.69% -
ROE -21.85% -19.83% -17.71% -20.83% -9.43% -6.67% -6.56% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 48.94 45.51 28.37 52.57 47.10 46.81 41.29 11.98%
EPS -9.61 -9.12 -8.68 -10.83 -5.47 -4.00 -4.00 79.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.46 0.49 0.52 0.58 0.60 0.61 -19.55%
Adjusted Per Share Value based on latest NOSH - 53,990
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 5.29 4.92 3.06 5.68 5.08 5.60 4.98 4.10%
EPS -1.04 -0.99 -0.94 -1.17 -0.59 -0.48 -0.48 67.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0475 0.0497 0.0528 0.0561 0.0626 0.0718 0.0736 -25.29%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.89 0.96 1.20 1.50 1.19 1.48 1.43 -
P/RPS 1.82 2.11 4.23 2.85 2.53 3.16 3.46 -34.81%
P/EPS -9.26 -10.53 -13.82 -13.85 -21.77 -37.00 -35.75 -59.33%
EY -10.80 -9.50 -7.23 -7.22 -4.59 -2.70 -2.80 145.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 2.09 2.45 2.88 2.05 2.47 2.34 -9.33%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 16/11/05 17/08/05 20/05/05 23/02/05 25/11/04 19/08/04 11/05/04 -
Price 0.88 0.96 1.06 1.20 1.45 1.26 1.40 -
P/RPS 1.80 2.11 3.74 2.28 3.08 2.69 3.39 -34.40%
P/EPS -9.15 -10.53 -12.21 -11.08 -26.52 -31.50 -35.00 -59.08%
EY -10.92 -9.50 -8.19 -9.03 -3.77 -3.17 -2.86 144.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.09 2.16 2.31 2.50 2.10 2.30 -8.88%

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