[IE] QoQ TTM Result on 30-Sep-2010 [#3]

Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -40.28%
YoY- 117.52%
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 0 0 0 301 902 1,202 1,471 -
PBT -212 -304 -561 756 1,073 1,194 772 -
Tax 0 0 0 -286 -286 -286 -286 -
NP -212 -304 -561 470 787 908 486 -
-
NP to SH -212 -304 -561 470 787 908 486 -
-
Tax Rate - - - 37.83% 26.65% 23.95% 37.05% -
Total Cost 212 304 561 -169 115 294 985 -64.18%
-
Net Worth -2,695 -2,648 2,122 1,963 529 529 4,055 -
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth -2,695 -2,648 2,122 1,963 529 529 4,055 -
NOSH 116,666 116,666 111,111 105,000 108,148 108,148 107,011 5.94%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 0.00% 0.00% 0.00% 156.15% 87.25% 75.54% 33.04% -
ROE 0.00% 0.00% -26.43% 23.94% 148.51% 171.35% 11.98% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 0.00 0.00 0.00 0.29 0.83 1.11 1.37 -
EPS -0.18 -0.26 -0.50 0.45 0.73 0.84 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0231 -0.0227 0.0191 0.0187 0.0049 0.0049 0.0379 -
Adjusted Per Share Value based on latest NOSH - 105,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 0.00 0.00 0.00 0.29 0.88 1.17 1.43 -
EPS -0.21 -0.30 -0.55 0.46 0.77 0.88 0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0262 -0.0257 0.0206 0.0191 0.0052 0.0052 0.0394 -
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.04 0.01 0.02 0.04 0.03 0.08 0.09 -
P/RPS 0.00 0.00 0.00 13.95 3.60 7.20 6.55 -
P/EPS -22.01 -3.84 -3.96 8.94 4.12 9.53 19.82 -
EY -4.54 -26.06 -25.25 11.19 24.26 10.49 5.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.05 2.14 6.12 16.33 2.37 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 29/08/11 30/05/11 25/02/11 22/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.02 0.04 0.02 0.03 0.02 0.04 0.08 -
P/RPS 0.00 0.00 0.00 10.47 2.40 3.60 5.82 -
P/EPS -11.01 -15.35 -3.96 6.70 2.75 4.76 17.62 -
EY -9.09 -6.51 -25.25 14.92 36.39 20.99 5.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.05 1.60 4.08 8.16 2.11 -

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