[IDEAL] YoY Annualized Quarter Result on 30-Jun-2001 [#2]

Announcement Date
14-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 13.69%
YoY- -64.63%
View:
Show?
Annualized Quarter Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 27,994 31,768 31,062 51,864 88,026 99,088 1.33%
PBT -2,402 -2,430 -5,186 -6,470 -3,930 4,858 -
Tax 10 -32 5,186 6,470 3,930 0 -100.00%
NP -2,392 -2,462 0 0 0 4,858 -
-
NP to SH -2,392 -2,462 -5,186 -6,470 -3,930 4,858 -
-
Tax Rate - - - - - 0.00% -
Total Cost 30,386 34,230 31,062 51,864 88,026 94,230 1.19%
-
Net Worth 35,880 34,554 10,076 2,408,631 31,439 0 -100.00%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 35,880 34,554 10,076 2,408,631 31,439 0 -100.00%
NOSH 59,800 53,991 17,994 1,771,052 17,863 18,684 -1.21%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin -8.54% -7.75% 0.00% 0.00% 0.00% 4.90% -
ROE -6.67% -7.13% -51.46% -0.27% -12.50% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 46.81 58.84 172.62 2.93 492.77 530.32 2.58%
EPS -4.00 -4.00 -28.82 -35.94 -0.22 26.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.64 0.56 1.36 1.76 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 1,863,750
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 5.60 6.35 6.21 10.37 17.61 19.82 1.33%
EPS -0.48 -0.49 -1.04 -1.29 -0.79 0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0718 0.0691 0.0202 4.8173 0.0629 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 1.48 1.04 1.19 1.00 2.30 0.00 -
P/RPS 3.16 1.77 0.69 34.15 0.47 0.00 -100.00%
P/EPS -37.00 -22.81 -4.13 -273.73 -10.45 0.00 -100.00%
EY -2.70 -4.38 -24.22 -0.37 -9.57 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 1.63 2.13 0.74 1.31 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 19/08/04 15/10/03 13/08/02 14/08/01 16/08/00 - -
Price 1.26 1.14 1.06 0.93 2.40 0.00 -
P/RPS 2.69 1.94 0.61 31.76 0.49 0.00 -100.00%
P/EPS -31.50 -25.00 -3.68 -254.57 -10.91 0.00 -100.00%
EY -3.17 -4.00 -27.19 -0.39 -9.17 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 1.78 1.89 0.68 1.36 0.00 -100.00%

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