[IDEAL] YoY Cumulative Quarter Result on 30-Sep-2000 [#3]

Announcement Date
14-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -62.24%
YoY- -278.4%
View:
Show?
Cumulative Result
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 24,056 24,532 33,810 55,748 63,304 0 -100.00%
PBT 2,701 -5,166 -5,196 -3,188 1,787 0 -100.00%
Tax -271 0 5,196 3,188 0 0 -100.00%
NP 2,430 -5,166 0 0 1,787 0 -100.00%
-
NP to SH 2,430 -5,166 -5,196 -3,188 1,787 0 -100.00%
-
Tax Rate 10.03% - - - 0.00% - -
Total Cost 21,626 29,698 33,810 55,748 61,517 0 -100.00%
-
Net Worth 38,339 7,559 22,677 30,421 34,656 0 -100.00%
Dividend
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 38,339 7,559 22,677 30,421 34,656 0 -100.00%
NOSH 54,000 17,999 17,997 18,001 18,050 0 -100.00%
Ratio Analysis
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 10.10% -21.06% 0.00% 0.00% 2.82% 0.00% -
ROE 6.34% -68.33% -22.91% -10.48% 5.16% 0.00% -
Per Share
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 44.55 136.29 187.86 309.69 350.70 0.00 -100.00%
EPS 4.50 -28.70 -28.87 -17.71 9.90 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.42 1.26 1.69 1.92 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 18,011
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 4.81 4.91 6.76 11.15 12.66 0.00 -100.00%
EPS 0.49 -1.03 -1.04 -0.64 0.36 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0767 0.0151 0.0454 0.0608 0.0693 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 1.14 0.84 1.07 2.15 0.00 0.00 -
P/RPS 2.56 0.62 0.57 0.69 0.00 0.00 -100.00%
P/EPS 25.33 -2.93 -3.71 -12.14 0.00 0.00 -100.00%
EY 3.95 -34.17 -26.98 -8.24 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 2.00 0.85 1.27 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 14/11/03 19/11/02 04/02/02 14/11/00 16/11/99 - -
Price 1.68 0.79 1.35 2.00 0.00 0.00 -
P/RPS 3.77 0.58 0.72 0.65 0.00 0.00 -100.00%
P/EPS 37.33 -2.75 -4.68 -11.29 0.00 0.00 -100.00%
EY 2.68 -36.33 -21.39 -8.86 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 1.88 1.07 1.18 0.00 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