[IE] QoQ TTM Result on 30-Sep-2009 [#3]

Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 9.48%
YoY- -266.89%
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 902 1,202 1,471 1,466 1,982 2,191 3,103 -56.21%
PBT 1,073 1,194 772 -2,149 -2,423 -2,861 -2,107 -
Tax -286 -286 -286 -533 -540 -540 -540 -34.61%
NP 787 908 486 -2,682 -2,963 -3,401 -2,647 -
-
NP to SH 787 908 486 -2,682 -2,963 -3,401 -2,647 -
-
Tax Rate 26.65% 23.95% 37.05% - - - - -
Total Cost 115 294 985 4,148 4,945 5,592 5,750 -92.68%
-
Net Worth 529 529 4,055 3,099 1,601 2,855 3,681 -72.66%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 529 529 4,055 3,099 1,601 2,855 3,681 -72.66%
NOSH 108,148 108,148 107,011 105,769 60,000 106,567 107,033 0.69%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 87.25% 75.54% 33.04% -182.95% -149.50% -155.23% -85.30% -
ROE 148.51% 171.35% 11.98% -86.54% -184.96% -119.08% -71.89% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.83 1.11 1.37 1.39 3.30 2.06 2.90 -56.66%
EPS 0.73 0.84 0.45 -2.54 -4.94 -3.19 -2.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0049 0.0049 0.0379 0.0293 0.0267 0.0268 0.0344 -72.82%
Adjusted Per Share Value based on latest NOSH - 105,769
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.88 1.17 1.43 1.43 1.93 2.13 3.02 -56.14%
EPS 0.77 0.88 0.47 -2.61 -2.88 -3.31 -2.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0052 0.0052 0.0394 0.0301 0.0156 0.0278 0.0358 -72.46%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.03 0.08 0.09 0.08 0.09 0.06 0.09 -
P/RPS 3.60 7.20 6.55 5.77 2.72 2.92 3.10 10.51%
P/EPS 4.12 9.53 19.82 -3.15 -1.82 -1.88 -3.64 -
EY 24.26 10.49 5.05 -31.70 -54.87 -53.19 -27.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.12 16.33 2.37 2.73 3.37 2.24 2.62 76.32%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 28/05/09 27/02/09 -
Price 0.02 0.04 0.08 0.08 0.08 0.09 0.06 -
P/RPS 2.40 3.60 5.82 5.77 2.42 4.38 2.07 10.39%
P/EPS 2.75 4.76 17.62 -3.15 -1.62 -2.82 -2.43 -
EY 36.39 20.99 5.68 -31.70 -61.73 -35.46 -41.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.08 8.16 2.11 2.73 3.00 3.36 1.74 76.77%

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