[IDEAL] QoQ Quarter Result on 31-Dec-2004 [#4]

Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -247.2%
YoY- 30.79%
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 7,529 8,477 3,824 9,313 5,069 7,772 6,225 13.50%
PBT -1,430 -1,295 -1,170 -3,531 -1,017 -593 -608 76.76%
Tax 0 0 0 0 0 5 5 -
NP -1,430 -1,295 -1,170 -3,531 -1,017 -588 -603 77.73%
-
NP to SH -1,430 -1,295 -1,170 -3,531 -1,017 -588 -603 77.73%
-
Tax Rate - - - - - - - -
Total Cost 8,959 9,772 4,994 12,844 6,086 8,360 6,828 19.83%
-
Net Worth 23,743 24,820 26,419 28,075 31,375 35,280 36,783 -25.29%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 23,743 24,820 26,419 28,075 31,375 35,280 36,783 -25.29%
NOSH 53,962 53,958 53,917 53,990 54,095 58,800 60,300 -7.12%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -18.99% -15.28% -30.60% -37.91% -20.06% -7.57% -9.69% -
ROE -6.02% -5.22% -4.43% -12.58% -3.24% -1.67% -1.64% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 13.95 15.71 7.09 17.25 9.37 13.22 10.32 22.23%
EPS -2.65 -2.40 -2.17 -6.54 -1.88 -1.00 -1.00 91.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.46 0.49 0.52 0.58 0.60 0.61 -19.55%
Adjusted Per Share Value based on latest NOSH - 53,990
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 1.51 1.70 0.76 1.86 1.01 1.55 1.24 14.02%
EPS -0.29 -0.26 -0.23 -0.71 -0.20 -0.12 -0.12 79.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0475 0.0496 0.0528 0.0562 0.0628 0.0706 0.0736 -25.29%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.89 0.96 1.20 1.50 1.19 1.48 1.43 -
P/RPS 6.38 6.11 16.92 8.70 12.70 11.20 13.85 -40.32%
P/EPS -33.58 -40.00 -55.30 -22.94 -63.30 -148.00 -143.00 -61.90%
EY -2.98 -2.50 -1.81 -4.36 -1.58 -0.68 -0.70 162.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 2.09 2.45 2.88 2.05 2.47 2.34 -9.33%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 16/11/05 17/08/05 20/05/05 23/02/05 25/11/04 19/08/04 11/05/04 -
Price 0.88 0.96 1.06 1.20 1.45 1.26 1.40 -
P/RPS 6.31 6.11 14.95 6.96 15.47 9.53 13.56 -39.92%
P/EPS -33.21 -40.00 -48.85 -18.35 -77.13 -126.00 -140.00 -61.64%
EY -3.01 -2.50 -2.05 -5.45 -1.30 -0.79 -0.71 161.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.09 2.16 2.31 2.50 2.10 2.30 -8.88%

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