[IDEAL] QoQ Quarter Result on 31-Mar-2005 [#1]

Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 66.86%
YoY- -94.03%
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 10,071 7,529 8,477 3,824 9,313 5,069 7,772 18.80%
PBT -1,721 -1,430 -1,295 -1,170 -3,531 -1,017 -593 103.06%
Tax 0 0 0 0 0 0 5 -
NP -1,721 -1,430 -1,295 -1,170 -3,531 -1,017 -588 104.21%
-
NP to SH -1,721 -1,430 -1,295 -1,170 -3,531 -1,017 -588 104.21%
-
Tax Rate - - - - - - - -
Total Cost 11,792 8,959 9,772 4,994 12,844 6,086 8,360 25.69%
-
Net Worth 22,119 23,743 24,820 26,419 28,075 31,375 35,280 -26.68%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 22,119 23,743 24,820 26,419 28,075 31,375 35,280 -26.68%
NOSH 53,949 53,962 53,958 53,917 53,990 54,095 58,800 -5.56%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -17.09% -18.99% -15.28% -30.60% -37.91% -20.06% -7.57% -
ROE -7.78% -6.02% -5.22% -4.43% -12.58% -3.24% -1.67% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 18.67 13.95 15.71 7.09 17.25 9.37 13.22 25.79%
EPS -3.19 -2.65 -2.40 -2.17 -6.54 -1.88 -1.00 116.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.44 0.46 0.49 0.52 0.58 0.60 -22.36%
Adjusted Per Share Value based on latest NOSH - 53,917
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 2.01 1.51 1.70 0.76 1.86 1.01 1.55 18.86%
EPS -0.34 -0.29 -0.26 -0.23 -0.71 -0.20 -0.12 99.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0442 0.0475 0.0496 0.0528 0.0562 0.0628 0.0706 -26.75%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.88 0.89 0.96 1.20 1.50 1.19 1.48 -
P/RPS 4.71 6.38 6.11 16.92 8.70 12.70 11.20 -43.78%
P/EPS -27.59 -33.58 -40.00 -55.30 -22.94 -63.30 -148.00 -67.26%
EY -3.63 -2.98 -2.50 -1.81 -4.36 -1.58 -0.68 204.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.02 2.09 2.45 2.88 2.05 2.47 -8.81%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 16/11/05 17/08/05 20/05/05 23/02/05 25/11/04 19/08/04 -
Price 0.86 0.88 0.96 1.06 1.20 1.45 1.26 -
P/RPS 4.61 6.31 6.11 14.95 6.96 15.47 9.53 -38.29%
P/EPS -26.96 -33.21 -40.00 -48.85 -18.35 -77.13 -126.00 -64.12%
EY -3.71 -3.01 -2.50 -2.05 -5.45 -1.30 -0.79 179.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.00 2.09 2.16 2.31 2.50 2.10 0.00%

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