[IDEAL] QoQ TTM Result on 31-Dec-2008 [#4]

Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -82.96%
YoY- -3458.42%
View:
Show?
TTM Result
23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 16,702 17,248 20,439 26,538 37,013 48,361 51,359 -53.13%
PBT -3,458 -3,523 -3,749 -3,392 -1,854 -602 296 -
Tax 0 0 0 0 0 0 0 -
NP -3,458 -3,523 -3,749 -3,392 -1,854 -602 296 -
-
NP to SH -3,458 -3,523 -3,749 -3,392 -1,854 -602 296 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 20,160 20,771 24,188 29,930 38,867 48,963 51,063 -46.58%
-
Net Worth 0 19,440 20,031 20,981 22,528 22,936 23,800 -
Dividend
23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 0 19,440 20,031 20,981 22,528 22,936 23,800 -
NOSH 53,939 54,000 54,139 53,993 53,974 53,943 54,166 -0.28%
Ratio Analysis
23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -20.70% -20.43% -18.34% -12.78% -5.01% -1.24% 0.58% -
ROE 0.00% -18.12% -18.72% -16.17% -8.23% -2.62% 1.24% -
Per Share
23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 30.96 31.94 37.75 49.15 68.58 89.65 94.82 -53.00%
EPS -6.41 -6.52 -6.92 -6.28 -3.43 -1.12 0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.36 0.37 0.3886 0.4174 0.4252 0.4394 -
Adjusted Per Share Value based on latest NOSH - 53,993
23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 3.34 3.45 4.09 5.31 7.40 9.67 10.27 -53.13%
EPS -0.69 -0.70 -0.75 -0.68 -0.37 -0.12 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0389 0.0401 0.042 0.0451 0.0459 0.0476 -
Price Multiplier on Financial Quarter End Date
23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.25 0.50 0.45 0.39 0.60 0.45 0.50 -
P/RPS 0.81 1.57 1.19 0.79 0.87 0.50 0.53 33.13%
P/EPS -3.90 -7.66 -6.50 -6.21 -17.47 -40.32 91.50 -
EY -25.64 -13.05 -15.39 -16.11 -5.72 -2.48 1.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.39 1.22 1.00 1.44 1.06 1.14 -
Price Multiplier on Announcement Date
23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date - 18/08/09 19/05/09 25/02/09 18/11/08 14/08/08 13/05/08 -
Price 0.00 0.25 0.28 0.40 0.60 0.60 0.60 -
P/RPS 0.00 0.78 0.74 0.81 0.87 0.67 0.63 -
P/EPS 0.00 -3.83 -4.04 -6.37 -17.47 -53.76 109.80 -
EY 0.00 -26.10 -24.73 -15.71 -5.72 -1.86 0.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.69 0.76 1.03 1.44 1.41 1.37 -

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