[IE] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[IE] INTELLIGENT EDGE TECHNOLOGIES
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 44.65%
YoY- -102.2%
Quarter Report
Latest QR
Upcoming QR
IE's Result
IE's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 952 364 200 330 465 81 63.64%
PBT -359 -164 -398 -1,039 -499 -482 -5.71%
Tax 0 4 25 30 0 0 -
NP -359 -160 -373 -1,009 -499 -482 -5.71%
-
NP to SH -359 -160 -373 -1,009 -499 -482 -5.71%
-
Tax Rate - - - - - - -
Total Cost 1,311 524 573 1,339 964 563 18.40%
-
Net Worth 3,619 2,559 3,666 3,833 8,180 8,653 -15.99%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 3,619 2,559 3,666 3,833 8,180 8,653 -15.99%
NOSH 97,027 88,888 90,975 20,676 20,450 19,999 37.12%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -37.71% -43.96% -186.50% -305.76% -107.31% -595.06% -
ROE -9.92% -6.25% -10.17% -26.32% -6.10% -5.57% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 0.98 0.41 0.22 1.60 2.27 0.41 19.02%
EPS -0.37 -0.18 -0.41 -4.88 -2.44 -2.41 -31.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0373 0.0288 0.0403 0.1854 0.40 0.4327 -38.73%
Adjusted Per Share Value based on latest NOSH - 20,676
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 0.93 0.35 0.19 0.32 0.45 0.08 63.29%
EPS -0.35 -0.16 -0.36 -0.98 -0.49 -0.47 -5.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0352 0.0249 0.0356 0.0373 0.0795 0.0841 -15.97%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.15 0.10 0.09 0.89 0.73 0.56 -
P/RPS 15.29 24.42 40.94 55.76 32.11 138.27 -35.60%
P/EPS -40.54 -55.56 -21.95 -18.24 -29.92 -23.24 11.76%
EY -2.47 -1.80 -4.56 -5.48 -3.34 -4.30 -10.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.02 3.47 2.23 4.80 1.83 1.29 25.50%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 07/12/07 13/11/06 23/11/05 25/11/04 10/11/03 29/11/02 -
Price 0.19 0.12 0.08 0.80 0.80 0.60 -
P/RPS 19.36 29.30 36.39 50.12 35.18 148.15 -33.42%
P/EPS -51.35 -66.67 -19.51 -16.39 -32.79 -24.90 15.56%
EY -1.95 -1.50 -5.13 -6.10 -3.05 -4.02 -13.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.09 4.17 1.99 4.31 2.00 1.39 29.62%

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