[IDEAL] QoQ TTM Result on 30-Sep-2004 [#3]

Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -177.74%
YoY- -47.02%
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 26,683 25,978 28,379 28,619 31,721 33,322 33,608 -14.26%
PBT -7,013 -6,311 -5,749 -7,269 -2,320 -2,304 -2,334 108.36%
Tax 0 5 10 -41 -312 -333 -338 -
NP -7,013 -6,306 -5,739 -7,310 -2,632 -2,637 -2,672 90.38%
-
NP to SH -7,013 -6,306 -5,739 -7,310 -2,632 -2,637 -2,672 90.38%
-
Tax Rate - - - - - - - -
Total Cost 33,696 32,284 34,118 35,929 34,353 35,959 36,280 -4.81%
-
Net Worth 24,820 26,419 28,075 31,375 35,280 36,783 35,152 -20.72%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 24,820 26,419 28,075 31,375 35,280 36,783 35,152 -20.72%
NOSH 53,958 53,917 53,990 54,095 58,800 60,300 56,688 -3.23%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -26.28% -24.27% -20.22% -25.54% -8.30% -7.91% -7.95% -
ROE -28.25% -23.87% -20.44% -23.30% -7.46% -7.17% -7.60% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 49.45 48.18 52.56 52.90 53.95 55.26 59.28 -11.39%
EPS -13.00 -11.70 -10.63 -13.51 -4.48 -4.37 -4.71 96.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.49 0.52 0.58 0.60 0.61 0.6201 -18.06%
Adjusted Per Share Value based on latest NOSH - 54,095
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 5.34 5.20 5.68 5.72 6.34 6.66 6.72 -14.21%
EPS -1.40 -1.26 -1.15 -1.46 -0.53 -0.53 -0.53 91.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0496 0.0528 0.0562 0.0628 0.0706 0.0736 0.0703 -20.76%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.96 1.20 1.50 1.19 1.48 1.43 1.40 -
P/RPS 1.94 2.49 2.85 2.25 2.74 2.59 2.36 -12.25%
P/EPS -7.39 -10.26 -14.11 -8.81 -33.06 -32.70 -29.70 -60.47%
EY -13.54 -9.75 -7.09 -11.36 -3.02 -3.06 -3.37 152.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 2.45 2.88 2.05 2.47 2.34 2.26 -5.08%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 17/08/05 20/05/05 23/02/05 25/11/04 19/08/04 11/05/04 31/03/04 -
Price 0.96 1.06 1.20 1.45 1.26 1.40 1.43 -
P/RPS 1.94 2.20 2.28 2.74 2.34 2.53 2.41 -13.47%
P/EPS -7.39 -9.06 -11.29 -10.73 -28.15 -32.01 -30.34 -61.03%
EY -13.54 -11.03 -8.86 -9.32 -3.55 -3.12 -3.30 156.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 2.16 2.31 2.50 2.10 2.30 2.31 -6.46%

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