[IDEAL] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -10.83%
YoY- 17.1%
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 30/06/09 CAGR
Revenue 21,861 20,612 16,892 21,139 18,745 18,745 17,708 18.32%
PBT -1,812 -2,388 -1,280 -2,812 -2,537 -2,537 -3,094 -34.77%
Tax 0 0 0 0 0 0 0 -
NP -1,812 -2,388 -1,280 -2,812 -2,537 -2,537 -3,094 -34.77%
-
NP to SH -1,812 -2,388 -1,280 -2,812 -2,537 -2,537 -3,094 -34.77%
-
Tax Rate - - - - - - - -
Total Cost 23,673 23,000 18,172 23,951 21,282 21,282 20,802 10.87%
-
Net Worth 16,793 16,986 17,930 18,161 19,105 0 19,472 -11.14%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 30/06/09 CAGR
Net Worth 16,793 16,986 17,930 18,161 19,105 0 19,472 -11.14%
NOSH 53,928 54,027 54,237 53,973 54,062 54,062 54,090 -0.23%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 30/06/09 CAGR
NP Margin -8.29% -11.59% -7.58% -13.30% -13.54% -13.54% -17.47% -
ROE -10.79% -14.06% -7.14% -15.48% -13.28% 0.00% -15.89% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 30/06/09 CAGR
RPS 40.54 38.15 31.14 39.17 34.67 34.67 32.74 18.61%
EPS -3.36 -4.42 -2.36 -5.21 -4.69 -4.69 -5.72 -34.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3114 0.3144 0.3306 0.3365 0.3534 0.00 0.36 -10.93%
Adjusted Per Share Value based on latest NOSH - 54,107
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 30/06/09 CAGR
RPS 4.37 4.12 3.38 4.23 3.75 3.75 3.54 18.32%
EPS -0.36 -0.48 -0.26 -0.56 -0.51 -0.51 -0.62 -35.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0336 0.034 0.0359 0.0363 0.0382 0.00 0.0389 -11.03%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 30/06/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 30/06/09 -
Price 0.22 0.17 0.38 0.53 0.55 0.25 0.50 -
P/RPS 0.54 0.45 1.22 1.35 1.59 0.72 1.53 -56.47%
P/EPS -6.55 -3.85 -16.10 -10.17 -11.72 -5.33 -8.74 -20.57%
EY -15.27 -26.00 -6.21 -9.83 -8.53 -18.77 -11.44 25.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.54 1.15 1.58 1.56 0.00 1.39 -41.52%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 30/06/09 CAGR
Date 25/11/10 18/08/10 18/05/10 25/02/10 18/11/09 - 18/08/09 -
Price 0.12 0.35 0.18 0.55 0.55 0.00 0.25 -
P/RPS 0.30 0.92 0.58 1.40 1.59 0.00 0.76 -52.40%
P/EPS -3.57 -7.92 -7.63 -10.56 -11.72 0.00 -4.37 -14.91%
EY -28.00 -12.63 -13.11 -9.47 -8.53 0.00 -22.88 17.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 1.11 0.54 1.63 1.56 0.00 0.69 -36.59%

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