[IE] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Announcement Date
17-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 54.05%
YoY- 85.42%
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,181 2,989 2,149 1,197 151 1,443 1,280 -5.22%
PBT 40 -1,225 -444 -85 -185 -690 -787 -
Tax 0 460 0 0 0 50 44 -
NP 40 -765 -444 -85 -185 -640 -743 -
-
NP to SH 40 -765 -444 -85 -185 -640 -743 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 1,141 3,754 2,593 1,282 336 2,083 2,023 -31.71%
-
Net Worth 4,140 3,964 3,450 2,738 2,580 2,727 2,609 36.00%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 4,140 3,964 3,450 2,738 2,580 2,727 2,609 36.00%
NOSH 100,000 99,350 92,500 94,444 92,499 91,212 90,609 6.78%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 3.39% -25.59% -20.66% -7.10% -122.52% -44.35% -58.05% -
ROE 0.97% -19.30% -12.87% -3.10% -7.17% -23.47% -28.47% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1.18 3.01 2.32 1.27 0.16 1.58 1.41 -11.18%
EPS 0.04 -0.77 -0.48 -0.09 -0.20 -0.70 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0414 0.0399 0.0373 0.029 0.0279 0.0299 0.0288 27.34%
Adjusted Per Share Value based on latest NOSH - 90,909
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1.15 2.91 2.09 1.16 0.15 1.40 1.24 -4.89%
EPS 0.04 -0.74 -0.43 -0.08 -0.18 -0.62 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0403 0.0385 0.0335 0.0266 0.0251 0.0265 0.0254 35.99%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.16 0.19 0.15 0.28 0.19 0.15 0.10 -
P/RPS 13.55 6.32 6.46 22.09 116.39 9.48 7.08 54.08%
P/EPS 400.00 -24.68 -31.25 -311.11 -95.00 -21.38 -12.20 -
EY 0.25 -4.05 -3.20 -0.32 -1.05 -4.68 -8.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.86 4.76 4.02 9.66 6.81 5.02 3.47 7.35%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 29/02/08 07/12/07 17/08/07 31/05/07 28/02/07 13/11/06 -
Price 0.14 0.17 0.19 0.16 0.17 0.19 0.12 -
P/RPS 11.85 5.65 8.18 12.62 104.14 12.01 8.49 24.86%
P/EPS 350.00 -22.08 -39.58 -177.78 -85.00 -27.08 -14.63 -
EY 0.29 -4.53 -2.53 -0.56 -1.18 -3.69 -6.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.38 4.26 5.09 5.52 6.09 6.35 4.17 -13.05%

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