[IE] YoY Annual (Unaudited) Result on 31-Dec-2006 [#4]

Stock
[IE] INTELLIGENT EDGE TECHNOLOGIES
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
YoY- 60.9%
Quarter Report
Latest QR
Upcoming QR
IE's Result
IE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,471 3,669 2,989 1,443 1,542 1,312 1,060 5.60%
PBT 772 -1,808 -1,225 -690 -1,753 -5,992 -2,220 -
Tax -286 -504 460 50 116 676 0 -
NP 486 -2,312 -765 -640 -1,637 -5,316 -2,220 -
-
NP to SH 486 -2,312 -765 -640 -1,637 -5,316 -2,220 -
-
Tax Rate 37.05% - - - - - - -
Total Cost 985 5,981 3,754 2,083 3,179 6,628 3,280 -18.15%
-
Net Worth 4,093 3,513 3,964 2,727 3,355 4,951 7,419 -9.42%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 4,093 3,513 3,964 2,727 3,355 4,951 7,419 -9.42%
NOSH 108,000 105,190 99,350 91,212 90,944 21,179 20,294 32.09%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 33.04% -63.01% -25.59% -44.35% -106.16% -405.18% -209.43% -
ROE 11.87% -65.81% -19.30% -23.47% -48.78% -107.36% -29.92% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1.36 3.49 3.01 1.58 1.70 6.19 5.22 -20.06%
EPS 0.45 -0.77 -0.77 -0.70 -1.80 -6.28 -10.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0379 0.0334 0.0399 0.0299 0.0369 0.2338 0.3656 -31.43%
Adjusted Per Share Value based on latest NOSH - 93,999
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1.43 3.57 2.91 1.40 1.50 1.28 1.03 5.61%
EPS 0.47 -2.25 -0.74 -0.62 -1.59 -5.17 -2.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0398 0.0342 0.0385 0.0265 0.0326 0.0481 0.0721 -9.42%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.09 0.09 0.19 0.15 0.08 0.81 1.18 -
P/RPS 17.02 2.58 6.32 9.48 4.72 13.08 22.59 -4.60%
P/EPS -1.89 -4.09 -24.68 -21.38 -4.44 -3.23 -10.79 -25.17%
EY -52.79 -24.42 -4.05 -4.68 -22.50 -30.99 -9.27 33.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.25 2.69 4.76 5.02 2.17 3.46 3.23 11.61%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 23/02/06 01/03/05 30/01/04 -
Price 0.08 0.06 0.17 0.19 0.09 0.68 1.57 -
P/RPS 15.13 1.72 5.65 12.01 5.31 10.98 30.06 -10.80%
P/EPS -1.68 -2.73 -22.08 -27.08 -5.00 -2.71 -14.35 -30.03%
EY -59.39 -36.63 -4.53 -3.69 -20.00 -36.91 -6.97 42.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.56 1.80 4.26 6.35 2.44 2.91 4.29 4.41%

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