[IE] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 105.23%
YoY- 121.62%
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 3,669 3,373 1,690 1,181 2,989 2,149 1,197 110.29%
PBT -1,808 35 -404 40 -1,225 -444 -85 660.61%
Tax -504 -7 0 0 460 0 0 -
NP -2,312 28 -404 40 -765 -444 -85 795.43%
-
NP to SH -2,312 28 -404 40 -765 -444 -85 795.43%
-
Tax Rate - 20.00% - 0.00% - - - -
Total Cost 5,981 3,345 2,094 1,141 3,754 2,593 1,282 177.90%
-
Net Worth 3,513 5,086 6,097 4,140 3,964 3,450 2,738 17.98%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 3,513 5,086 6,097 4,140 3,964 3,450 2,738 17.98%
NOSH 105,190 93,333 113,333 100,000 99,350 92,500 94,444 7.41%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -63.01% 0.83% -23.91% 3.39% -25.59% -20.66% -7.10% -
ROE -65.81% 0.55% -6.63% 0.97% -19.30% -12.87% -3.10% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 3.49 3.61 1.49 1.18 3.01 2.32 1.27 95.59%
EPS -0.77 0.03 -0.38 0.04 -0.77 -0.48 -0.09 315.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0334 0.0545 0.0538 0.0414 0.0399 0.0373 0.029 9.82%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 3.57 3.28 1.64 1.15 2.91 2.09 1.16 110.85%
EPS -2.25 0.03 -0.39 0.04 -0.74 -0.43 -0.08 815.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0342 0.0495 0.0593 0.0403 0.0385 0.0335 0.0266 18.14%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.09 0.09 0.09 0.16 0.19 0.15 0.28 -
P/RPS 2.58 2.49 6.04 13.55 6.32 6.46 22.09 -75.95%
P/EPS -4.09 300.00 -25.25 400.00 -24.68 -31.25 -311.11 -94.35%
EY -24.42 0.33 -3.96 0.25 -4.05 -3.20 -0.32 1675.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 1.65 1.67 3.86 4.76 4.02 9.66 -57.19%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 28/08/08 22/05/08 29/02/08 07/12/07 17/08/07 -
Price 0.06 0.08 0.09 0.14 0.17 0.19 0.16 -
P/RPS 1.72 2.21 6.04 11.85 5.65 8.18 12.62 -73.35%
P/EPS -2.73 266.67 -25.25 350.00 -22.08 -39.58 -177.78 -93.74%
EY -36.63 0.38 -3.96 0.29 -4.53 -2.53 -0.56 1502.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.47 1.67 3.38 4.26 5.09 5.52 -52.46%

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