[IDEAL] QoQ Quarter Result on 30-Sep-2010 [#3]

Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 81.12%
YoY- 53.65%
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 5,748 2,948 6,224 6,090 6,083 4,223 7,080 -13.00%
PBT 506 52 1,511 -165 -874 -320 -909 -
Tax 0 0 0 0 0 0 0 -
NP 506 52 1,511 -165 -874 -320 -909 -
-
NP to SH 506 52 1,511 -165 -874 -320 -909 -
-
Tax Rate 0.00% 0.00% 0.00% - - - - -
Total Cost 5,242 2,896 4,713 6,255 6,957 4,543 7,989 -24.54%
-
Net Worth 18,824 17,695 18,315 16,574 16,962 17,930 18,207 2.25%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 18,824 17,695 18,315 16,574 16,962 17,930 18,207 2.25%
NOSH 53,829 51,999 53,964 53,225 53,950 54,237 54,107 -0.34%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 8.80% 1.76% 24.28% -2.71% -14.37% -7.58% -12.84% -
ROE 2.69% 0.29% 8.25% -1.00% -5.15% -1.78% -4.99% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 10.68 5.67 11.53 11.44 11.28 7.79 13.09 -12.71%
EPS 0.94 0.10 2.80 -0.31 -1.62 -0.59 -1.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3497 0.3403 0.3394 0.3114 0.3144 0.3306 0.3365 2.60%
Adjusted Per Share Value based on latest NOSH - 53,225
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.15 0.59 1.24 1.22 1.22 0.84 1.42 -13.14%
EPS 0.10 0.01 0.30 -0.03 -0.17 -0.06 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0376 0.0354 0.0366 0.0331 0.0339 0.0359 0.0364 2.19%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.175 0.18 0.12 0.22 0.17 0.38 0.53 -
P/RPS 1.64 3.18 1.04 1.92 1.51 4.88 4.05 -45.35%
P/EPS 18.62 180.00 4.29 -70.97 -10.49 -64.41 -31.55 -
EY 5.37 0.56 23.33 -1.41 -9.53 -1.55 -3.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 0.35 0.71 0.54 1.15 1.58 -53.65%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 17/08/11 11/05/11 25/02/11 25/11/10 18/08/10 18/05/10 25/02/10 -
Price 0.18 0.17 0.18 0.12 0.35 0.18 0.55 -
P/RPS 1.69 3.00 1.56 1.05 3.10 2.31 4.20 -45.58%
P/EPS 19.15 170.00 6.43 -38.71 -21.60 -30.51 -32.74 -
EY 5.22 0.59 15.56 -2.58 -4.63 -3.28 -3.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.53 0.39 1.11 0.54 1.63 -54.00%

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