[IE] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Announcement Date
09-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -104.56%
YoY- 35.15%
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 151 1,443 1,280 916 468 1,542 631 -61.48%
PBT -185 -690 -787 -623 -309 -1,753 -1,393 -74.00%
Tax 0 50 44 40 24 116 121 -
NP -185 -640 -743 -583 -285 -1,637 -1,272 -72.37%
-
NP to SH -185 -640 -743 -583 -285 -1,637 -1,272 -72.37%
-
Tax Rate - - - - - - - -
Total Cost 336 2,083 2,023 1,499 753 3,179 1,903 -68.56%
-
Net Worth 2,580 2,727 2,609 2,778 3,107 3,355 3,661 -20.82%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 2,580 2,727 2,609 2,778 3,107 3,355 3,661 -20.82%
NOSH 92,499 91,212 90,609 91,093 91,935 90,944 90,857 1.20%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -122.52% -44.35% -58.05% -63.65% -60.90% -106.16% -201.58% -
ROE -7.17% -23.47% -28.47% -20.98% -9.17% -48.78% -34.74% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 0.16 1.58 1.41 1.01 0.51 1.70 0.69 -62.28%
EPS -0.20 -0.70 -0.82 -0.64 -0.31 -1.80 -1.40 -72.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0279 0.0299 0.0288 0.0305 0.0338 0.0369 0.0403 -21.75%
Adjusted Per Share Value based on latest NOSH - 90,303
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 0.15 1.40 1.24 0.89 0.46 1.50 0.61 -60.78%
EPS -0.18 -0.62 -0.72 -0.57 -0.28 -1.59 -1.24 -72.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0251 0.0265 0.0254 0.027 0.0302 0.0326 0.0356 -20.80%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.19 0.15 0.10 0.12 0.14 0.08 0.09 -
P/RPS 116.39 9.48 7.08 11.93 27.50 4.72 12.96 332.63%
P/EPS -95.00 -21.38 -12.20 -18.75 -45.16 -4.44 -6.43 503.09%
EY -1.05 -4.68 -8.20 -5.33 -2.21 -22.50 -15.56 -83.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.81 5.02 3.47 3.93 4.14 2.17 2.23 110.63%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 13/11/06 09/08/06 29/05/06 23/02/06 23/11/05 -
Price 0.17 0.19 0.12 0.11 0.12 0.09 0.08 -
P/RPS 104.14 12.01 8.49 10.94 23.57 5.31 11.52 334.53%
P/EPS -85.00 -27.08 -14.63 -17.19 -38.71 -5.00 -5.71 506.13%
EY -1.18 -3.69 -6.83 -5.82 -2.58 -20.00 -17.50 -83.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.09 6.35 4.17 3.61 3.55 2.44 1.99 110.93%

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