[IE] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -141.91%
YoY- -677.17%
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 260 1,060 1,036 571 561 2,230 1,244 -64.74%
PBT -799 -2,220 -1,486 -987 -408 76 -602 20.75%
Tax 0 0 0 0 0 -72 -7 -
NP -799 -2,220 -1,486 -987 -408 4 -609 19.82%
-
NP to SH -799 -2,220 -1,486 -987 -408 4 -609 19.82%
-
Tax Rate - - - - - 94.74% - -
Total Cost 1,059 3,280 2,522 1,558 969 2,226 1,853 -31.10%
-
Net Worth 666,730 7,419 8,065 8,216 8,799 8,999 8,668 1703.87%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - 10 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 666,730 7,419 8,065 8,216 8,799 8,999 8,668 1703.87%
NOSH 20,699 20,294 20,162 20,020 20,000 20,000 20,032 2.20%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -307.31% -209.43% -143.44% -172.85% -72.73% 0.18% -48.95% -
ROE -0.12% -29.92% -18.43% -12.01% -4.64% 0.04% -7.03% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 1.26 5.22 5.14 2.85 2.81 11.15 6.21 -65.43%
EPS -3.86 -10.94 -7.37 -4.93 -2.04 0.02 -3.04 17.24%
DPS 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
NAPS 32.21 0.3656 0.40 0.4104 0.44 0.45 0.4327 1664.94%
Adjusted Per Share Value based on latest NOSH - 20,034
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 0.25 1.03 1.01 0.56 0.55 2.17 1.21 -65.01%
EPS -0.78 -2.16 -1.44 -0.96 -0.40 0.00 -0.59 20.43%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 6.4821 0.0721 0.0784 0.0799 0.0856 0.0875 0.0843 1703.48%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.41 1.18 0.73 0.80 0.38 0.49 0.56 -
P/RPS 112.25 22.59 14.21 28.05 13.55 4.39 9.02 436.19%
P/EPS -36.53 -10.79 -9.91 -16.23 -18.63 2,450.00 -18.42 57.78%
EY -2.74 -9.27 -10.10 -6.16 -5.37 0.04 -5.43 -36.59%
DY 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
P/NAPS 0.04 3.23 1.83 1.95 0.86 1.09 1.29 -90.10%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 30/01/04 10/11/03 22/08/03 27/05/03 27/02/03 29/11/02 -
Price 1.22 1.57 0.80 0.95 0.47 0.41 0.60 -
P/RPS 97.13 30.06 15.57 33.31 16.76 3.68 9.66 365.20%
P/EPS -31.61 -14.35 -10.85 -19.27 -23.04 2,050.00 -19.74 36.83%
EY -3.16 -6.97 -9.21 -5.19 -4.34 0.05 -5.07 -27.01%
DY 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
P/NAPS 0.04 4.29 2.00 2.31 1.07 0.91 1.39 -90.58%

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