[IE] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 13.86%
YoY- 60.9%
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 2,149 1,197 151 1,443 1,280 916 468 176.00%
PBT -444 -85 -185 -690 -787 -623 -309 27.30%
Tax 0 0 0 50 44 40 24 -
NP -444 -85 -185 -640 -743 -583 -285 34.35%
-
NP to SH -444 -85 -185 -640 -743 -583 -285 34.35%
-
Tax Rate - - - - - - - -
Total Cost 2,593 1,282 336 2,083 2,023 1,499 753 127.86%
-
Net Worth 3,450 2,738 2,580 2,727 2,609 2,778 3,107 7.22%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 3,450 2,738 2,580 2,727 2,609 2,778 3,107 7.22%
NOSH 92,500 94,444 92,499 91,212 90,609 91,093 91,935 0.40%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -20.66% -7.10% -122.52% -44.35% -58.05% -63.65% -60.90% -
ROE -12.87% -3.10% -7.17% -23.47% -28.47% -20.98% -9.17% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 2.32 1.27 0.16 1.58 1.41 1.01 0.51 174.29%
EPS -0.48 -0.09 -0.20 -0.70 -0.82 -0.64 -0.31 33.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0373 0.029 0.0279 0.0299 0.0288 0.0305 0.0338 6.78%
Adjusted Per Share Value based on latest NOSH - 93,999
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 2.09 1.16 0.15 1.40 1.24 0.89 0.46 174.06%
EPS -0.43 -0.08 -0.18 -0.62 -0.72 -0.57 -0.28 33.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0335 0.0266 0.0251 0.0265 0.0254 0.027 0.0302 7.15%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.15 0.28 0.19 0.15 0.10 0.12 0.14 -
P/RPS 6.46 22.09 116.39 9.48 7.08 11.93 27.50 -61.89%
P/EPS -31.25 -311.11 -95.00 -21.38 -12.20 -18.75 -45.16 -21.74%
EY -3.20 -0.32 -1.05 -4.68 -8.20 -5.33 -2.21 27.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.02 9.66 6.81 5.02 3.47 3.93 4.14 -1.94%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 07/12/07 17/08/07 31/05/07 28/02/07 13/11/06 09/08/06 29/05/06 -
Price 0.19 0.16 0.17 0.19 0.12 0.11 0.12 -
P/RPS 8.18 12.62 104.14 12.01 8.49 10.94 23.57 -50.58%
P/EPS -39.58 -177.78 -85.00 -27.08 -14.63 -17.19 -38.71 1.49%
EY -2.53 -0.56 -1.18 -3.69 -6.83 -5.82 -2.58 -1.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.09 5.52 6.09 6.35 4.17 3.61 3.55 27.12%

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