[IDEAL] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -143.3%
YoY- 17.1%
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 24,056 15,884 6,511 28,821 24,532 15,531 7,578 115.84%
PBT 2,701 -1,215 -638 -12,569 -5,166 -2,593 -1,305 -
Tax -271 -16 0 0 0 2,593 1,305 -
NP 2,430 -1,231 -638 -12,569 -5,166 0 0 -
-
NP to SH 2,430 -1,231 -638 -12,569 -5,166 -2,593 -1,305 -
-
Tax Rate 10.03% - - - - - - -
Total Cost 21,626 17,115 7,149 41,390 29,698 15,531 7,578 101.06%
-
Net Worth 38,339 34,554 35,684 14,273 7,559 10,076 11,339 125.10%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 38,339 34,554 35,684 14,273 7,559 10,076 11,339 125.10%
NOSH 54,000 53,991 54,067 21,303 17,999 17,994 18,000 107.86%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 10.10% -7.75% -9.80% -43.61% -21.06% 0.00% 0.00% -
ROE 6.34% -3.56% -1.79% -88.06% -68.33% -25.73% -11.51% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 44.55 29.42 12.04 135.29 136.29 86.31 42.10 3.83%
EPS 4.50 -2.00 -1.18 -59.00 -28.70 -14.41 -7.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.64 0.66 0.67 0.42 0.56 0.63 8.28%
Adjusted Per Share Value based on latest NOSH - 21,148
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 4.81 3.18 1.30 5.76 4.91 3.11 1.52 115.39%
EPS 0.49 -0.25 -0.13 -2.51 -1.03 -0.52 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0767 0.0691 0.0714 0.0285 0.0151 0.0202 0.0227 125.00%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.14 1.04 0.98 0.89 0.84 1.19 1.05 -
P/RPS 2.56 3.54 8.14 0.66 0.62 1.38 2.49 1.86%
P/EPS 25.33 -45.61 -83.05 -1.51 -2.93 -8.26 -14.48 -
EY 3.95 -2.19 -1.20 -66.29 -34.17 -12.11 -6.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.63 1.48 1.33 2.00 2.13 1.67 -2.40%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 14/11/03 15/10/03 28/05/03 24/02/03 19/11/02 13/08/02 13/05/02 -
Price 1.68 1.14 0.94 0.86 0.79 1.06 1.19 -
P/RPS 3.77 3.87 7.81 0.64 0.58 1.23 2.83 21.04%
P/EPS 37.33 -50.00 -79.66 -1.46 -2.75 -7.36 -16.41 -
EY 2.68 -2.00 -1.26 -68.60 -36.33 -13.59 -6.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 1.78 1.42 1.28 1.88 1.89 1.89 16.26%

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