[IE] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[IE] INTELLIGENT EDGE TECHNOLOGIES
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -141.91%
YoY- -677.17%
Quarter Report
Latest QR
Upcoming QR
IE's Result
IE's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 916 431 542 571 1,163 -5.79%
PBT -623 -995 -2,622 -987 -120 50.90%
Tax 40 96 0 0 120 -24.00%
NP -583 -899 -2,622 -987 0 -
-
NP to SH -583 -899 -2,622 -987 -127 46.33%
-
Tax Rate - - - - - -
Total Cost 1,499 1,330 3,164 1,558 1,163 6.54%
-
Net Worth 2,778 4,031 4,736 8,216 9,121 -25.69%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - 10 - -
Div Payout % - - - 0.00% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 2,778 4,031 4,736 8,216 9,121 -25.69%
NOSH 91,093 90,808 20,694 20,020 20,158 45.76%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin -63.65% -208.58% -483.76% -172.85% 0.00% -
ROE -20.98% -22.30% -55.35% -12.01% -1.39% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 1.01 0.47 2.62 2.85 5.77 -35.29%
EPS -0.64 -0.99 -12.67 -4.93 -0.63 0.39%
DPS 0.00 0.00 0.00 0.05 0.00 -
NAPS 0.0305 0.0444 0.2289 0.4104 0.4525 -49.02%
Adjusted Per Share Value based on latest NOSH - 20,034
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 0.89 0.42 0.53 0.56 1.13 -5.79%
EPS -0.57 -0.87 -2.55 -0.96 -0.12 47.59%
DPS 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.027 0.0392 0.0461 0.0799 0.0887 -25.70%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.12 0.10 1.14 0.80 0.69 -
P/RPS 11.93 21.07 43.53 28.05 11.96 -0.06%
P/EPS -18.75 -10.10 -9.00 -16.23 -109.52 -35.65%
EY -5.33 -9.90 -11.11 -6.16 -0.91 55.52%
DY 0.00 0.00 0.00 0.06 0.00 -
P/NAPS 3.93 2.25 4.98 1.95 1.52 26.78%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 09/08/06 12/08/05 27/08/04 22/08/03 24/07/02 -
Price 0.11 0.11 0.90 0.95 0.70 -
P/RPS 10.94 23.18 34.36 33.31 12.13 -2.54%
P/EPS -17.19 -11.11 -7.10 -19.27 -111.11 -37.26%
EY -5.82 -9.00 -14.08 -5.19 -0.90 59.41%
DY 0.00 0.00 0.00 0.05 0.00 -
P/NAPS 3.61 2.48 3.93 2.31 1.55 23.51%

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