[IDEAL] YoY Annualized Quarter Result on 31-Mar-2002 [#1]

Announcement Date
13-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 65.57%
YoY--%
View:
Show?
Annualized Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 31/03/99 CAGR
Revenue 15,296 24,900 26,044 30,312 61,264 47,328 0 -100.00%
PBT -4,680 -2,432 -2,552 -5,220 -4,596 -7,496 0 -100.00%
Tax 0 20 0 5,220 4,596 7,496 0 -
NP -4,680 -2,412 -2,552 0 0 0 0 -100.00%
-
NP to SH -4,680 -2,412 -2,552 -5,220 -4,596 -7,496 0 -100.00%
-
Tax Rate - - - - - - - -
Total Cost 19,976 27,312 28,596 30,312 61,264 47,328 0 -100.00%
-
Net Worth 26,419 36,783 35,684 11,339 34,661 26,102 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 31/03/99 CAGR
Net Worth 26,419 36,783 35,684 11,339 34,661 26,102 0 -100.00%
NOSH 53,917 60,300 54,067 18,000 19,150 18,001 17,949 -1.16%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 31/03/99 CAGR
NP Margin -30.60% -9.69% -9.80% 0.00% 0.00% 0.00% 0.00% -
ROE -17.71% -6.56% -7.15% -46.03% -13.26% -28.72% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 31/03/99 CAGR
RPS 28.37 41.29 48.17 168.40 319.92 262.91 0.00 -100.00%
EPS -8.68 -4.00 -4.72 -29.00 -25.52 -41.64 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.61 0.66 0.63 1.81 1.45 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 18,000
31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 31/03/99 CAGR
RPS 3.06 4.98 5.21 6.06 12.25 9.47 0.00 -100.00%
EPS -0.94 -0.48 -0.51 -1.04 -0.92 -1.50 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0528 0.0736 0.0714 0.0227 0.0693 0.0522 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 31/03/00 30/03/01 - -
Price 1.20 1.43 0.98 1.05 3.18 1.09 0.00 -
P/RPS 4.23 3.46 2.03 0.62 0.99 0.41 0.00 -100.00%
P/EPS -13.82 -35.75 -20.76 -3.62 -13.25 -2.62 0.00 -100.00%
EY -7.23 -2.80 -4.82 -27.62 -7.55 -38.20 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 2.34 1.48 1.67 1.76 0.75 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 31/03/99 CAGR
Date 20/05/05 11/05/04 28/05/03 13/05/02 24/05/00 11/05/01 - -
Price 1.06 1.40 0.94 1.19 2.43 1.30 0.00 -
P/RPS 3.74 3.39 1.95 0.71 0.76 0.49 0.00 -100.00%
P/EPS -12.21 -35.00 -19.92 -4.10 -10.13 -3.12 0.00 -100.00%
EY -8.19 -2.86 -5.02 -24.37 -9.88 -32.03 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.30 1.42 1.89 1.34 0.90 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