[IDEAL] QoQ TTM Result on 30-Jun-2005 [#2]

Announcement Date
17-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -11.21%
YoY- -166.45%
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 32,515 29,901 29,143 26,683 25,978 28,379 28,619 8.88%
PBT -5,273 -5,616 -7,426 -7,013 -6,311 -5,749 -7,269 -19.28%
Tax 0 0 0 0 5 10 -41 -
NP -5,273 -5,616 -7,426 -7,013 -6,306 -5,739 -7,310 -19.58%
-
NP to SH -5,273 -5,616 -7,426 -7,013 -6,306 -5,739 -7,310 -19.58%
-
Tax Rate - - - - - - - -
Total Cost 37,788 35,517 36,569 33,696 32,284 34,118 35,929 3.42%
-
Net Worth 21,080 22,119 23,743 24,820 26,419 28,075 31,375 -23.30%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 21,080 22,119 23,743 24,820 26,419 28,075 31,375 -23.30%
NOSH 54,052 53,949 53,962 53,958 53,917 53,990 54,095 -0.05%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -16.22% -18.78% -25.48% -26.28% -24.27% -20.22% -25.54% -
ROE -25.01% -25.39% -31.28% -28.25% -23.87% -20.44% -23.30% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 60.15 55.42 54.01 49.45 48.18 52.56 52.90 8.94%
EPS -9.76 -10.41 -13.76 -13.00 -11.70 -10.63 -13.51 -19.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.41 0.44 0.46 0.49 0.52 0.58 -23.26%
Adjusted Per Share Value based on latest NOSH - 53,958
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 6.50 5.98 5.83 5.34 5.20 5.68 5.72 8.90%
EPS -1.05 -1.12 -1.49 -1.40 -1.26 -1.15 -1.46 -19.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0422 0.0442 0.0475 0.0496 0.0528 0.0562 0.0628 -23.29%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.86 0.88 0.89 0.96 1.20 1.50 1.19 -
P/RPS 1.43 1.59 1.65 1.94 2.49 2.85 2.25 -26.09%
P/EPS -8.82 -8.45 -6.47 -7.39 -10.26 -14.11 -8.81 0.07%
EY -11.34 -11.83 -15.46 -13.54 -9.75 -7.09 -11.36 -0.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 2.15 2.02 2.09 2.45 2.88 2.05 5.14%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 21/02/06 16/11/05 17/08/05 20/05/05 23/02/05 25/11/04 -
Price 0.60 0.86 0.88 0.96 1.06 1.20 1.45 -
P/RPS 1.00 1.55 1.63 1.94 2.20 2.28 2.74 -48.96%
P/EPS -6.15 -8.26 -6.39 -7.39 -9.06 -11.29 -10.73 -31.02%
EY -16.26 -12.10 -15.64 -13.54 -11.03 -8.86 -9.32 44.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 2.10 2.00 2.09 2.16 2.31 2.50 -27.62%

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