[IDEAL] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 116.55%
YoY- 105.23%
View:
Show?
Cumulative Result
23/09/09 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 14,059 14,059 23,895 35,765 23,390 19,829 19,066 -5.92%
PBT -1,903 -1,903 -1,836 118 -2,258 -3,895 -2,218 -3.02%
Tax 0 0 0 0 0 0 5 -
NP -1,903 -1,903 -1,836 118 -2,258 -3,895 -2,213 -2.98%
-
NP to SH -1,903 -1,903 -1,836 118 -2,258 -3,895 -2,213 -2.98%
-
Tax Rate - - - 0.00% - - - -
Total Cost 15,962 15,962 25,731 35,647 25,648 23,724 21,279 -5.60%
-
Net Worth 0 19,105 22,539 24,227 24,546 23,769 31,305 -
Dividend
23/09/09 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
23/09/09 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 0 19,105 22,539 24,227 24,546 23,769 31,305 -
NOSH 54,062 54,062 53,999 53,636 54,019 54,022 53,975 0.03%
Ratio Analysis
23/09/09 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -13.54% -13.54% -7.68% 0.33% -9.65% -19.64% -11.61% -
ROE 0.00% -9.96% -8.15% 0.49% -9.20% -16.39% -7.07% -
Per Share
23/09/09 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 26.01 26.01 44.25 66.68 43.30 36.71 35.32 -5.95%
EPS -3.52 -3.52 -3.40 0.22 -4.18 -7.21 -4.10 -3.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3534 0.4174 0.4517 0.4544 0.44 0.58 -
Adjusted Per Share Value based on latest NOSH - 539
23/09/09 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 2.81 2.81 4.78 7.15 4.68 3.97 3.81 -5.92%
EPS -0.38 -0.38 -0.37 0.02 -0.45 -0.78 -0.44 -2.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0382 0.0451 0.0485 0.0491 0.0475 0.0626 -
Price Multiplier on Financial Quarter End Date
23/09/09 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/09/09 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.25 0.55 0.60 0.54 0.49 0.89 1.19 -
P/RPS 0.96 2.11 1.36 0.81 1.13 2.42 3.37 -22.27%
P/EPS -7.10 -15.63 -17.65 245.45 -11.72 -12.34 -29.02 -24.61%
EY -14.08 -6.40 -5.67 0.41 -8.53 -8.10 -3.45 32.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.56 1.44 1.20 1.08 2.02 2.05 -
Price Multiplier on Announcement Date
23/09/09 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date - 18/11/09 18/11/08 20/11/07 17/11/06 16/11/05 25/11/04 -
Price 0.00 0.55 0.60 0.68 0.45 0.88 1.45 -
P/RPS 0.00 2.11 1.36 1.02 1.04 2.40 4.10 -
P/EPS 0.00 -15.63 -17.65 309.09 -10.77 -12.21 -35.37 -
EY 0.00 -6.40 -5.67 0.32 -9.29 -8.19 -2.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.56 1.44 1.51 0.99 2.00 2.50 -

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