[IE] QoQ TTM Result on 30-Jun-2007 [#2]

Announcement Date
17-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 73.7%
YoY- 89.25%
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 4,019 2,989 2,312 1,724 1,126 1,443 2,191 49.79%
PBT -1,000 -1,225 -347 -152 -566 -690 -1,147 -8.73%
Tax 460 460 6 10 26 50 39 417.38%
NP -540 -765 -341 -142 -540 -640 -1,108 -38.04%
-
NP to SH -540 -765 -341 -142 -540 -640 -1,108 -38.04%
-
Tax Rate - - - - - - - -
Total Cost 4,559 3,754 2,653 1,866 1,666 2,083 3,299 24.04%
-
Net Worth 4,140 4,002 3,619 2,636 2,580 2,810 2,559 37.77%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 4,140 4,002 3,619 2,636 2,580 2,810 2,559 37.77%
NOSH 100,000 100,312 97,027 90,909 92,499 93,999 88,888 8.16%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -13.44% -25.59% -14.75% -8.24% -47.96% -44.35% -50.57% -
ROE -13.04% -19.11% -9.42% -5.39% -20.92% -22.77% -43.28% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 4.02 2.98 2.38 1.90 1.22 1.54 2.46 38.69%
EPS -0.54 -0.76 -0.35 -0.16 -0.58 -0.68 -1.25 -42.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0414 0.0399 0.0373 0.029 0.0279 0.0299 0.0288 27.34%
Adjusted Per Share Value based on latest NOSH - 90,909
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 3.91 2.91 2.25 1.68 1.09 1.40 2.13 49.86%
EPS -0.53 -0.74 -0.33 -0.14 -0.53 -0.62 -1.08 -37.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0403 0.0389 0.0352 0.0256 0.0251 0.0273 0.0249 37.80%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.16 0.19 0.15 0.28 0.19 0.15 0.10 -
P/RPS 3.98 6.38 6.30 14.76 15.61 9.77 4.06 -1.31%
P/EPS -29.63 -24.91 -42.68 -179.26 -32.55 -22.03 -8.02 138.79%
EY -3.38 -4.01 -2.34 -0.56 -3.07 -4.54 -12.47 -58.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.86 4.76 4.02 9.66 6.81 5.02 3.47 7.35%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 29/02/08 07/12/07 17/08/07 31/05/07 28/02/07 13/11/06 -
Price 0.14 0.17 0.19 0.16 0.17 0.19 0.12 -
P/RPS 3.48 5.71 7.97 8.44 13.97 12.38 4.87 -20.05%
P/EPS -25.93 -22.29 -54.06 -102.43 -29.12 -27.91 -9.63 93.42%
EY -3.86 -4.49 -1.85 -0.98 -3.43 -3.58 -10.39 -48.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.38 4.26 5.09 5.52 6.09 6.35 4.17 -13.05%

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