[IDEAL] QoQ TTM Result on 31-Dec-2002 [#4]

Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 17.1%
YoY- 16.56%
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 28,344 29,174 27,754 28,821 31,063 29,940 36,087 -14.85%
PBT -4,685 -11,189 -11,898 -12,565 -15,156 -14,415 -14,490 -52.85%
Tax -287 -16 0 0 0 0 1,361 -
NP -4,972 -11,205 -11,898 -12,565 -15,156 -14,415 -13,129 -47.62%
-
NP to SH -4,972 -11,205 -11,898 -12,565 -15,156 -14,415 -14,490 -50.95%
-
Tax Rate - - - - - - - -
Total Cost 33,316 40,379 39,652 41,386 46,219 44,355 49,216 -22.88%
-
Net Worth 38,337 34,501 35,684 14,169 7,559 10,073 11,339 125.09%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 38,337 34,501 35,684 14,169 7,559 10,073 11,339 125.09%
NOSH 53,997 53,909 54,067 21,148 17,999 17,988 18,000 107.86%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -17.54% -38.41% -42.87% -43.60% -48.79% -48.15% -36.38% -
ROE -12.97% -32.48% -33.34% -88.68% -200.48% -143.09% -127.78% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 52.49 54.12 51.33 136.28 172.57 166.44 200.48 -59.04%
EPS -9.21 -20.78 -22.01 -59.41 -84.20 -80.13 -80.50 -76.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.64 0.66 0.67 0.42 0.56 0.63 8.28%
Adjusted Per Share Value based on latest NOSH - 21,148
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 5.67 5.83 5.55 5.76 6.21 5.99 7.22 -14.86%
EPS -0.99 -2.24 -2.38 -2.51 -3.03 -2.88 -2.90 -51.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0767 0.069 0.0714 0.0283 0.0151 0.0201 0.0227 125.00%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.14 1.04 0.98 0.89 0.84 1.19 1.05 -
P/RPS 2.17 1.92 1.91 0.65 0.49 0.71 0.52 158.97%
P/EPS -12.38 -5.00 -4.45 -1.50 -1.00 -1.49 -1.30 348.66%
EY -8.08 -19.99 -22.45 -66.76 -100.24 -67.34 -76.67 -77.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.63 1.48 1.33 2.00 2.13 1.67 -2.40%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 14/11/03 15/10/03 28/05/03 24/02/03 19/11/02 13/08/02 13/05/02 -
Price 1.68 1.14 0.94 0.86 0.79 1.06 1.19 -
P/RPS 3.20 2.11 1.83 0.63 0.46 0.64 0.59 208.37%
P/EPS -18.25 -5.48 -4.27 -1.45 -0.94 -1.32 -1.48 432.93%
EY -5.48 -18.23 -23.41 -69.08 -106.58 -75.60 -67.65 -81.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 1.78 1.42 1.28 1.88 1.89 1.89 16.26%

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