[IE] QoQ TTM Result on 31-Dec-2007 [#4]

Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -124.34%
YoY- -19.53%
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 3,647 3,482 4,019 2,989 2,312 1,724 1,126 118.44%
PBT -1,184 -1,544 -1,000 -1,225 -347 -152 -566 63.34%
Tax 453 460 460 460 6 10 26 568.58%
NP -731 -1,084 -540 -765 -341 -142 -540 22.30%
-
NP to SH -731 -1,084 -540 -765 -341 -142 -540 22.30%
-
Tax Rate - - - - - - - -
Total Cost 4,378 4,566 4,559 3,754 2,653 1,866 1,666 90.09%
-
Net Worth 3,269 3,228 4,140 4,002 3,619 2,636 2,580 17.04%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 3,269 3,228 4,140 4,002 3,619 2,636 2,580 17.04%
NOSH 60,000 60,000 100,000 100,312 97,027 90,909 92,499 -25.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -20.04% -31.13% -13.44% -25.59% -14.75% -8.24% -47.96% -
ROE -22.35% -33.58% -13.04% -19.11% -9.42% -5.39% -20.92% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 6.08 5.80 4.02 2.98 2.38 1.90 1.22 190.90%
EPS -1.22 -1.81 -0.54 -0.76 -0.35 -0.16 -0.58 63.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0545 0.0538 0.0414 0.0399 0.0373 0.029 0.0279 56.07%
Adjusted Per Share Value based on latest NOSH - 100,312
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 3.55 3.39 3.91 2.91 2.25 1.68 1.09 119.24%
EPS -0.71 -1.05 -0.53 -0.74 -0.33 -0.14 -0.53 21.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0318 0.0314 0.0403 0.0389 0.0352 0.0256 0.0251 17.03%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.09 0.09 0.16 0.19 0.15 0.28 0.19 -
P/RPS 1.48 1.55 3.98 6.38 6.30 14.76 15.61 -79.11%
P/EPS -7.39 -4.98 -29.63 -24.91 -42.68 -179.26 -32.55 -62.68%
EY -13.54 -20.07 -3.38 -4.01 -2.34 -0.56 -3.07 168.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.67 3.86 4.76 4.02 9.66 6.81 -61.03%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 28/08/08 22/05/08 29/02/08 07/12/07 17/08/07 31/05/07 -
Price 0.08 0.09 0.14 0.17 0.19 0.16 0.17 -
P/RPS 1.32 1.55 3.48 5.71 7.97 8.44 13.97 -79.16%
P/EPS -6.57 -4.98 -25.93 -22.29 -54.06 -102.43 -29.12 -62.83%
EY -15.23 -20.07 -3.86 -4.49 -1.85 -0.98 -3.43 169.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.67 3.38 4.26 5.09 5.52 6.09 -61.13%

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