[IDEAL] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Announcement Date
11-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 9.73%
YoY- 5.49%
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 28,379 25,421 27,994 24,900 33,609 32,074 31,768 -7.21%
PBT -5,846 -2,957 -2,402 -2,432 -2,350 3,601 -2,430 79.06%
Tax 0 6 10 20 -322 -361 -32 -
NP -5,846 -2,950 -2,392 -2,412 -2,672 3,240 -2,462 77.51%
-
NP to SH -5,846 -2,950 -2,392 -2,412 -2,672 3,240 -2,462 77.51%
-
Tax Rate - - - - - 10.02% - -
Total Cost 34,225 28,371 30,386 27,312 36,281 28,834 34,230 -0.00%
-
Net Worth 28,069 31,305 35,880 36,783 33,132 38,339 34,554 -12.88%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 28,069 31,305 35,880 36,783 33,132 38,339 34,554 -12.88%
NOSH 53,979 53,975 59,800 60,300 53,440 54,000 53,991 -0.01%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -20.60% -11.61% -8.54% -9.69% -7.95% 10.10% -7.75% -
ROE -20.83% -9.43% -6.67% -6.56% -8.06% 8.45% -7.13% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 52.57 47.10 46.81 41.29 62.89 59.40 58.84 -7.20%
EPS -10.83 -5.47 -4.00 -4.00 -4.95 6.00 -4.00 93.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.58 0.60 0.61 0.62 0.71 0.64 -12.87%
Adjusted Per Share Value based on latest NOSH - 60,300
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 5.68 5.08 5.60 4.98 6.72 6.41 6.35 -7.13%
EPS -1.17 -0.59 -0.48 -0.48 -0.53 0.65 -0.49 78.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0561 0.0626 0.0718 0.0736 0.0663 0.0767 0.0691 -12.91%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.50 1.19 1.48 1.43 1.40 1.14 1.04 -
P/RPS 2.85 2.53 3.16 3.46 2.23 1.92 1.77 37.17%
P/EPS -13.85 -21.77 -37.00 -35.75 -28.00 19.00 -22.81 -28.18%
EY -7.22 -4.59 -2.70 -2.80 -3.57 5.26 -4.38 39.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.88 2.05 2.47 2.34 2.26 1.61 1.63 45.89%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 25/11/04 19/08/04 11/05/04 31/03/04 14/11/03 15/10/03 -
Price 1.20 1.45 1.26 1.40 1.43 1.68 1.14 -
P/RPS 2.28 3.08 2.69 3.39 2.27 2.83 1.94 11.31%
P/EPS -11.08 -26.52 -31.50 -35.00 -28.60 28.00 -25.00 -41.72%
EY -9.03 -3.77 -3.17 -2.86 -3.50 3.57 -4.00 71.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 2.50 2.10 2.30 2.31 2.37 1.78 18.88%

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