[IDEAL] QoQ Quarter Result on 31-Mar-2002 [#1]

Announcement Date
13-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 86.91%
YoY--%
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 4,289 9,001 7,952 7,578 6,530 7,878 14,100 -54.67%
PBT -7,402 -2,572 -1,288 -1,305 -9,993 -1,831 -1,361 208.31%
Tax 0 0 1,288 1,305 9,993 1,831 1,361 -
NP -7,402 -2,572 0 0 0 0 0 -
-
NP to SH -7,402 -2,572 -1,288 -1,305 -9,966 -1,831 -1,361 208.31%
-
Tax Rate - - - - - - - -
Total Cost 11,691 11,573 7,952 7,578 6,530 7,878 14,100 -11.71%
-
Net Worth 14,169 7,559 10,073 11,339 12,779 22,684 2,534,700 -96.82%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 14,169 7,559 10,073 11,339 12,779 22,684 2,534,700 -96.82%
NOSH 21,148 17,999 17,988 18,000 17,998 18,003 1,863,750 -94.90%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -172.58% -28.57% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -52.24% -34.02% -12.79% -11.51% -77.99% -8.07% -0.05% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 20.28 50.01 44.21 42.10 36.28 43.76 0.76 787.64%
EPS -35.00 -14.29 -7.16 -7.25 -55.37 -10.17 -7.56 177.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.42 0.56 0.63 0.71 1.26 1.36 -37.54%
Adjusted Per Share Value based on latest NOSH - 18,000
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 0.86 1.80 1.59 1.52 1.31 1.58 2.82 -54.59%
EPS -1.48 -0.51 -0.26 -0.26 -1.99 -0.37 -0.27 209.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0283 0.0151 0.0201 0.0227 0.0256 0.0454 5.0694 -96.82%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.89 0.84 1.19 1.05 1.20 1.07 1.00 -
P/RPS 4.39 1.68 2.69 2.49 3.31 2.45 132.18 -89.60%
P/EPS -2.54 -5.88 -16.62 -14.48 -2.17 -10.52 -1,369.40 -98.47%
EY -39.33 -17.01 -6.02 -6.90 -46.14 -9.50 -0.07 6630.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 2.00 2.13 1.67 1.69 0.85 0.74 47.66%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 19/11/02 13/08/02 13/05/02 25/02/02 04/02/02 14/08/01 -
Price 0.86 0.79 1.06 1.19 1.16 1.35 0.93 -
P/RPS 4.24 1.58 2.40 2.83 3.20 3.09 122.93 -89.33%
P/EPS -2.46 -5.53 -14.80 -16.41 -2.09 -13.27 -1,273.54 -98.43%
EY -40.70 -18.09 -6.75 -6.09 -47.73 -7.53 -0.08 6200.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.88 1.89 1.89 1.63 1.07 0.68 52.27%

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