[IE] QoQ Quarter Result on 31-Mar-2007 [#1]

Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -279.61%
YoY- 35.09%
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 840 952 1,046 151 163 364 448 51.88%
PBT -781 -359 100 -185 97 -164 -314 83.27%
Tax 460 0 0 0 6 4 16 832.75%
NP -321 -359 100 -185 103 -160 -298 5.06%
-
NP to SH -321 -359 100 -185 103 -160 -298 5.06%
-
Tax Rate - - 0.00% - -6.19% - - -
Total Cost 1,161 1,311 946 336 60 524 746 34.18%
-
Net Worth 4,002 3,619 2,636 2,580 2,810 2,559 2,754 28.20%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 4,002 3,619 2,636 2,580 2,810 2,559 2,754 28.20%
NOSH 100,312 97,027 90,909 92,499 93,999 88,888 90,303 7.23%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -38.21% -37.71% 9.56% -122.52% 63.19% -43.96% -66.52% -
ROE -8.02% -9.92% 3.79% -7.17% 3.66% -6.25% -10.82% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 0.84 0.98 1.15 0.16 0.17 0.41 0.50 41.18%
EPS -0.32 -0.37 0.11 -0.20 0.11 -0.18 -0.33 -2.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0399 0.0373 0.029 0.0279 0.0299 0.0288 0.0305 19.55%
Adjusted Per Share Value based on latest NOSH - 92,499
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 0.82 0.93 1.02 0.15 0.16 0.35 0.44 51.26%
EPS -0.31 -0.35 0.10 -0.18 0.10 -0.16 -0.29 4.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0389 0.0352 0.0256 0.0251 0.0273 0.0249 0.0268 28.10%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.19 0.15 0.28 0.19 0.15 0.10 0.12 -
P/RPS 22.69 15.29 24.34 116.39 86.50 24.42 24.19 -4.16%
P/EPS -59.38 -40.54 254.55 -95.00 136.89 -55.56 -36.36 38.55%
EY -1.68 -2.47 0.39 -1.05 0.73 -1.80 -2.75 -27.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.76 4.02 9.66 6.81 5.02 3.47 3.93 13.58%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 07/12/07 17/08/07 31/05/07 28/02/07 13/11/06 09/08/06 -
Price 0.17 0.19 0.16 0.17 0.19 0.12 0.11 -
P/RPS 20.30 19.36 13.91 104.14 109.57 29.30 22.17 -5.69%
P/EPS -53.13 -51.35 145.45 -85.00 173.40 -66.67 -33.33 36.34%
EY -1.88 -1.95 0.69 -1.18 0.58 -1.50 -3.00 -26.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.26 5.09 5.52 6.09 6.35 4.17 3.61 11.63%

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