[IDEAL] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ-0.0%
YoY- -3.65%
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 13,480 12,220 16,396 14,059 23,895 35,765 23,390 -8.76%
PBT 806 629 -1,359 -1,903 -1,836 118 -2,258 -
Tax -100 0 0 0 0 0 0 -
NP 706 629 -1,359 -1,903 -1,836 118 -2,258 -
-
NP to SH 706 629 -1,359 -1,903 -1,836 118 -2,258 -
-
Tax Rate 12.41% 0.00% - - - 0.00% - -
Total Cost 12,774 11,591 17,755 15,962 25,731 35,647 25,648 -10.95%
-
Net Worth 19,773 19,032 16,793 19,105 22,539 24,227 24,546 -3.53%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 19,773 19,032 16,793 19,105 22,539 24,227 24,546 -3.53%
NOSH 53,893 54,224 53,928 54,062 53,999 53,636 54,019 -0.03%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.24% 5.15% -8.29% -13.54% -7.68% 0.33% -9.65% -
ROE 3.57% 3.30% -8.09% -9.96% -8.15% 0.49% -9.20% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 25.01 22.54 30.40 26.01 44.25 66.68 43.30 -8.73%
EPS 1.31 1.16 -2.52 -3.52 -3.40 0.22 -4.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3669 0.351 0.3114 0.3534 0.4174 0.4517 0.4544 -3.49%
Adjusted Per Share Value based on latest NOSH - 53,939
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.70 2.44 3.28 2.81 4.78 7.15 4.68 -8.75%
EPS 0.14 0.13 -0.27 -0.38 -0.37 0.02 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0395 0.0381 0.0336 0.0382 0.0451 0.0485 0.0491 -3.55%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.22 0.18 0.22 0.55 0.60 0.54 0.49 -
P/RPS 0.88 0.80 0.72 2.11 1.36 0.81 1.13 -4.07%
P/EPS 16.79 15.52 -8.73 -15.63 -17.65 245.45 -11.72 -
EY 5.95 6.44 -11.45 -6.40 -5.67 0.41 -8.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.51 0.71 1.56 1.44 1.20 1.08 -9.32%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 30/11/11 25/11/10 18/11/09 18/11/08 20/11/07 17/11/06 -
Price 0.21 0.18 0.12 0.55 0.60 0.68 0.45 -
P/RPS 0.84 0.80 0.39 2.11 1.36 1.02 1.04 -3.49%
P/EPS 16.03 15.52 -4.76 -15.63 -17.65 309.09 -10.77 -
EY 6.24 6.44 -21.00 -6.40 -5.67 0.32 -9.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.51 0.39 1.56 1.44 1.51 0.99 -8.78%

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