[IE] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Announcement Date
30-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -49.39%
YoY- -55600.0%
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 872 542 260 1,060 1,036 571 561 34.07%
PBT -3,661 -2,622 -799 -2,220 -1,486 -987 -408 330.08%
Tax 30 0 0 0 0 0 0 -
NP -3,631 -2,622 -799 -2,220 -1,486 -987 -408 327.74%
-
NP to SH -3,631 -2,622 -799 -2,220 -1,486 -987 -408 327.74%
-
Tax Rate - - - - - - - -
Total Cost 4,503 3,164 1,059 3,280 2,522 1,558 969 177.69%
-
Net Worth 3,835 4,736 666,730 7,419 8,065 8,216 8,799 -42.42%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - 10 - -
Div Payout % - - - - - 0.00% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 3,835 4,736 666,730 7,419 8,065 8,216 8,799 -42.42%
NOSH 20,689 20,694 20,699 20,294 20,162 20,020 20,000 2.27%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -416.40% -483.76% -307.31% -209.43% -143.44% -172.85% -72.73% -
ROE -94.66% -55.35% -0.12% -29.92% -18.43% -12.01% -4.64% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 4.21 2.62 1.26 5.22 5.14 2.85 2.81 30.83%
EPS -17.55 -12.67 -3.86 -10.94 -7.37 -4.93 -2.04 318.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.05 0.00 -
NAPS 0.1854 0.2289 32.21 0.3656 0.40 0.4104 0.44 -43.70%
Adjusted Per Share Value based on latest NOSH - 20,689
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 0.85 0.53 0.25 1.03 1.01 0.56 0.55 33.56%
EPS -3.53 -2.55 -0.78 -2.16 -1.44 -0.96 -0.40 325.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.0373 0.0461 6.4821 0.0721 0.0784 0.0799 0.0856 -42.43%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.89 1.14 1.41 1.18 0.73 0.80 0.38 -
P/RPS 21.12 43.53 112.25 22.59 14.21 28.05 13.55 34.32%
P/EPS -5.07 -9.00 -36.53 -10.79 -9.91 -16.23 -18.63 -57.90%
EY -19.72 -11.11 -2.74 -9.27 -10.10 -6.16 -5.37 137.46%
DY 0.00 0.00 0.00 0.00 0.00 0.06 0.00 -
P/NAPS 4.80 4.98 0.04 3.23 1.83 1.95 0.86 213.66%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 27/08/04 31/05/04 30/01/04 10/11/03 22/08/03 27/05/03 -
Price 0.80 0.90 1.22 1.57 0.80 0.95 0.47 -
P/RPS 18.98 34.36 97.13 30.06 15.57 33.31 16.76 8.62%
P/EPS -4.56 -7.10 -31.61 -14.35 -10.85 -19.27 -23.04 -65.93%
EY -21.94 -14.08 -3.16 -6.97 -9.21 -5.19 -4.34 193.68%
DY 0.00 0.00 0.00 0.00 0.00 0.05 0.00 -
P/NAPS 4.31 3.93 0.04 4.29 2.00 2.31 1.07 152.51%

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