[IDEAL] QoQ TTM Result on 30-Jun-2001 [#2]

Announcement Date
14-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -8.46%
YoY- -104.06%
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 36,087 40,341 45,101 50,234 64,831 68,315 71,203 -36.45%
PBT -14,490 -15,059 -7,595 -6,987 -6,442 -5,717 -3,968 137.32%
Tax 1,361 3,235 5,764 6,987 6,442 5,717 3,968 -51.03%
NP -13,129 -11,824 -1,831 0 0 0 0 -
-
NP to SH -14,490 -15,059 -7,595 -6,987 -6,442 -5,717 -4,005 135.85%
-
Tax Rate - - - - - - - -
Total Cost 49,216 52,165 46,932 50,234 64,831 68,315 71,203 -21.84%
-
Net Worth 11,339 12,779 22,684 2,534,700 26,102 27,921 30,439 -48.25%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 11,339 12,779 22,684 2,534,700 26,102 27,921 30,439 -48.25%
NOSH 18,000 17,998 18,003 1,863,750 18,001 18,013 18,011 -0.04%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin -36.38% -29.31% -4.06% 0.00% 0.00% 0.00% 0.00% -
ROE -127.78% -117.84% -33.48% -0.28% -24.68% -20.48% -13.16% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 200.48 224.13 250.51 2.70 360.13 379.24 395.31 -36.43%
EPS -80.50 -83.67 -42.19 -0.37 -35.79 -31.74 -22.24 135.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.71 1.26 1.36 1.45 1.55 1.69 -48.23%
Adjusted Per Share Value based on latest NOSH - 1,863,750
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 7.22 8.07 9.02 10.05 12.97 13.66 14.24 -36.44%
EPS -2.90 -3.01 -1.52 -1.40 -1.29 -1.14 -0.80 136.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0227 0.0256 0.0454 5.0694 0.0522 0.0558 0.0609 -48.23%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 1.05 1.20 1.07 1.00 1.09 1.60 2.15 -
P/RPS 0.52 0.54 0.43 37.10 0.30 0.42 0.54 -2.48%
P/EPS -1.30 -1.43 -2.54 -266.75 -3.05 -5.04 -9.67 -73.78%
EY -76.67 -69.72 -39.43 -0.37 -32.83 -19.84 -10.34 280.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.69 0.85 0.74 0.75 1.03 1.27 20.04%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 13/05/02 25/02/02 04/02/02 14/08/01 11/05/01 22/02/01 14/11/00 -
Price 1.19 1.16 1.35 0.93 1.30 1.24 2.00 -
P/RPS 0.59 0.52 0.54 34.50 0.36 0.33 0.51 10.21%
P/EPS -1.48 -1.39 -3.20 -248.07 -3.63 -3.91 -8.99 -69.99%
EY -67.65 -72.13 -31.25 -0.40 -27.53 -25.59 -11.12 233.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.63 1.07 0.68 0.90 0.80 1.18 36.93%

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