[IDEAL] QoQ Quarter Result on 30-Sep-2005 [#3]

Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -10.42%
YoY- -40.61%
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 9,863 6,438 10,071 7,529 8,477 3,824 9,313 3.91%
PBT -850 -827 -1,721 -1,430 -1,295 -1,170 -3,531 -61.40%
Tax 0 0 0 0 0 0 0 -
NP -850 -827 -1,721 -1,430 -1,295 -1,170 -3,531 -61.40%
-
NP to SH -850 -827 -1,721 -1,430 -1,295 -1,170 -3,531 -61.40%
-
Tax Rate - - - - - - - -
Total Cost 10,713 7,265 11,792 8,959 9,772 4,994 12,844 -11.42%
-
Net Worth 25,180 21,080 22,119 23,743 24,820 26,419 28,075 -7.01%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 25,180 21,080 22,119 23,743 24,820 26,419 28,075 -7.01%
NOSH 54,140 54,052 53,949 53,962 53,958 53,917 53,990 0.18%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -8.62% -12.85% -17.09% -18.99% -15.28% -30.60% -37.91% -
ROE -3.38% -3.92% -7.78% -6.02% -5.22% -4.43% -12.58% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 18.22 11.91 18.67 13.95 15.71 7.09 17.25 3.72%
EPS -1.57 -1.53 -3.19 -2.65 -2.40 -2.17 -6.54 -61.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4651 0.39 0.41 0.44 0.46 0.49 0.52 -7.18%
Adjusted Per Share Value based on latest NOSH - 53,962
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.97 1.29 2.01 1.51 1.70 0.76 1.86 3.91%
EPS -0.17 -0.17 -0.34 -0.29 -0.26 -0.23 -0.71 -61.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0504 0.0422 0.0442 0.0475 0.0496 0.0528 0.0562 -7.02%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.60 0.86 0.88 0.89 0.96 1.20 1.50 -
P/RPS 3.29 7.22 4.71 6.38 6.11 16.92 8.70 -47.79%
P/EPS -38.22 -56.21 -27.59 -33.58 -40.00 -55.30 -22.94 40.67%
EY -2.62 -1.78 -3.63 -2.98 -2.50 -1.81 -4.36 -28.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 2.21 2.15 2.02 2.09 2.45 2.88 -41.54%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 26/05/06 21/02/06 16/11/05 17/08/05 20/05/05 23/02/05 -
Price 0.60 0.60 0.86 0.88 0.96 1.06 1.20 -
P/RPS 3.29 5.04 4.61 6.31 6.11 14.95 6.96 -39.40%
P/EPS -38.22 -39.22 -26.96 -33.21 -40.00 -48.85 -18.35 63.31%
EY -2.62 -2.55 -3.71 -3.01 -2.50 -2.05 -5.45 -38.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.54 2.10 2.00 2.09 2.16 2.31 -32.25%

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