[IDEAL] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -5.34%
YoY- -76.01%
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 31,860 47,686 31,186 26,438 25,421 32,074 32,709 -0.43%
PBT -2,448 157 -3,010 -5,193 -2,957 3,601 -6,888 -15.82%
Tax 0 0 0 0 6 -361 0 -
NP -2,448 157 -3,010 -5,193 -2,950 3,240 -6,888 -15.82%
-
NP to SH -2,448 157 -3,010 -5,193 -2,950 3,240 -6,888 -15.82%
-
Tax Rate - 0.00% - - - 10.02% - -
Total Cost 34,308 47,529 34,197 31,631 28,371 28,834 39,597 -2.35%
-
Net Worth 22,539 24,227 24,546 23,769 31,305 38,339 7,559 19.95%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 22,539 24,227 24,546 23,769 31,305 38,339 7,559 19.95%
NOSH 54,000 53,636 54,019 54,022 53,975 54,000 18,000 20.07%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -7.68% 0.33% -9.65% -19.64% -11.61% 10.10% -21.06% -
ROE -10.86% 0.65% -12.27% -21.85% -9.43% 8.45% -91.11% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 59.00 88.91 57.73 48.94 47.10 59.40 181.72 -17.08%
EPS -4.53 0.29 -5.57 -9.61 -5.47 6.00 -38.27 -29.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4174 0.4517 0.4544 0.44 0.58 0.71 0.42 -0.10%
Adjusted Per Share Value based on latest NOSH - 53,962
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 6.37 9.54 6.24 5.29 5.08 6.41 6.54 -0.43%
EPS -0.49 0.03 -0.60 -1.04 -0.59 0.65 -1.38 -15.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0451 0.0485 0.0491 0.0475 0.0626 0.0767 0.0151 19.98%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.60 0.54 0.49 0.89 1.19 1.14 0.84 -
P/RPS 1.02 0.61 0.85 1.82 2.53 1.92 0.46 14.17%
P/EPS -13.24 184.09 -8.79 -9.26 -21.77 19.00 -2.20 34.83%
EY -7.56 0.54 -11.37 -10.80 -4.59 5.26 -45.56 -25.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.20 1.08 2.02 2.05 1.61 2.00 -5.32%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 18/11/08 20/11/07 17/11/06 16/11/05 25/11/04 14/11/03 19/11/02 -
Price 0.60 0.68 0.45 0.88 1.45 1.68 0.79 -
P/RPS 1.02 0.76 0.78 1.80 3.08 2.83 0.43 15.46%
P/EPS -13.24 231.82 -8.07 -9.15 -26.52 28.00 -2.06 36.31%
EY -7.56 0.43 -12.39 -10.92 -3.77 3.57 -48.44 -26.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.51 0.99 2.00 2.50 2.37 1.88 -4.34%

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