[IDEAL] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 54.48%
YoY- 68.22%
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 CAGR
Revenue 22,620 21,861 20,612 16,892 21,139 18,745 18,745 15.92%
PBT 152 -1,812 -2,388 -1,280 -2,812 -2,537 -2,537 -
Tax 0 0 0 0 0 0 0 -
NP 152 -1,812 -2,388 -1,280 -2,812 -2,537 -2,537 -
-
NP to SH 152 -1,812 -2,388 -1,280 -2,812 -2,537 -2,537 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 22,468 23,673 23,000 18,172 23,951 21,282 21,282 4.35%
-
Net Worth 18,424 16,793 16,986 17,930 18,161 19,105 0 -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 CAGR
Net Worth 18,424 16,793 16,986 17,930 18,161 19,105 0 -
NOSH 54,285 53,928 54,027 54,237 53,973 54,062 54,062 0.32%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 CAGR
NP Margin 0.67% -8.29% -11.59% -7.58% -13.30% -13.54% -13.54% -
ROE 0.82% -10.79% -14.06% -7.14% -15.48% -13.28% 0.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 CAGR
RPS 41.67 40.54 38.15 31.14 39.17 34.67 34.67 15.56%
EPS 0.28 -3.36 -4.42 -2.36 -5.21 -4.69 -4.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3394 0.3114 0.3144 0.3306 0.3365 0.3534 0.00 -
Adjusted Per Share Value based on latest NOSH - 54,237
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 CAGR
RPS 4.52 4.37 4.12 3.38 4.23 3.75 3.75 15.82%
EPS 0.03 -0.36 -0.48 -0.26 -0.56 -0.51 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0368 0.0336 0.034 0.0359 0.0363 0.0382 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 -
Price 0.12 0.22 0.17 0.38 0.53 0.55 0.25 -
P/RPS 0.29 0.54 0.45 1.22 1.35 1.59 0.72 -51.09%
P/EPS 42.86 -6.55 -3.85 -16.10 -10.17 -11.72 -5.33 -
EY 2.33 -15.27 -26.00 -6.21 -9.83 -8.53 -18.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.71 0.54 1.15 1.58 1.56 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 CAGR
Date 25/02/11 25/11/10 18/08/10 18/05/10 25/02/10 18/11/09 - -
Price 0.18 0.12 0.35 0.18 0.55 0.55 0.00 -
P/RPS 0.43 0.30 0.92 0.58 1.40 1.59 0.00 -
P/EPS 64.29 -3.57 -7.92 -7.63 -10.56 -11.72 0.00 -
EY 1.56 -28.00 -12.63 -13.11 -9.47 -8.53 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.39 1.11 0.54 1.63 1.56 0.00 -

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