[IDEAL] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 231.6%
YoY- 147.04%
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 31,186 26,438 25,421 32,074 32,709 45,080 74,330 -13.47%
PBT -3,010 -5,193 -2,957 3,601 -6,888 -6,928 -4,250 -5.58%
Tax 0 0 6 -361 0 6,928 4,250 -
NP -3,010 -5,193 -2,950 3,240 -6,888 0 0 -
-
NP to SH -3,010 -5,193 -2,950 3,240 -6,888 -6,928 -4,250 -5.58%
-
Tax Rate - - - 10.02% - - - -
Total Cost 34,197 31,631 28,371 28,834 39,597 45,080 74,330 -12.13%
-
Net Worth 24,546 23,769 31,305 38,339 7,559 22,677 30,421 -3.51%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 24,546 23,769 31,305 38,339 7,559 22,677 30,421 -3.51%
NOSH 54,019 54,022 53,975 54,000 18,000 17,997 18,001 20.08%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -9.65% -19.64% -11.61% 10.10% -21.06% 0.00% 0.00% -
ROE -12.27% -21.85% -9.43% 8.45% -91.11% -30.55% -13.97% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 57.73 48.94 47.10 59.40 181.72 250.47 412.92 -27.94%
EPS -5.57 -9.61 -5.47 6.00 -38.27 -38.49 -23.61 -21.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4544 0.44 0.58 0.71 0.42 1.26 1.69 -19.65%
Adjusted Per Share Value based on latest NOSH - 53,997
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 6.24 5.29 5.08 6.41 6.54 9.02 14.87 -13.46%
EPS -0.60 -1.04 -0.59 0.65 -1.38 -1.39 -0.85 -5.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0491 0.0475 0.0626 0.0767 0.0151 0.0454 0.0608 -3.49%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.49 0.89 1.19 1.14 0.84 1.07 2.15 -
P/RPS 0.85 1.82 2.53 1.92 0.46 0.43 0.52 8.53%
P/EPS -8.79 -9.26 -21.77 19.00 -2.20 -2.78 -9.11 -0.59%
EY -11.37 -10.80 -4.59 5.26 -45.56 -35.98 -10.98 0.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 2.02 2.05 1.61 2.00 0.85 1.27 -2.66%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 17/11/06 16/11/05 25/11/04 14/11/03 19/11/02 04/02/02 14/11/00 -
Price 0.45 0.88 1.45 1.68 0.79 1.35 2.00 -
P/RPS 0.78 1.80 3.08 2.83 0.43 0.54 0.48 8.42%
P/EPS -8.07 -9.15 -26.52 28.00 -2.06 -3.51 -8.47 -0.80%
EY -12.39 -10.92 -3.77 3.57 -48.44 -28.51 -11.81 0.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 2.00 2.50 2.37 1.88 1.07 1.18 -2.88%

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