[IDEAL] YoY Quarter Result on 30-Jun-2002 [#2]

Announcement Date
13-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 1.3%
YoY- 5.36%
View:
Show?
Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 8,477 7,772 9,373 7,952 14,100 28,697 0 -100.00%
PBT -1,295 -593 -577 -1,288 -1,361 -816 0 -100.00%
Tax 0 5 -16 1,288 1,361 816 0 -
NP -1,295 -588 -593 0 0 0 0 -100.00%
-
NP to SH -1,295 -588 -593 -1,288 -1,361 -816 0 -100.00%
-
Tax Rate - - - - - - - -
Total Cost 9,772 8,360 9,966 7,952 14,100 28,697 0 -100.00%
-
Net Worth 24,820 35,280 34,501 10,073 2,534,700 28,723 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 24,820 35,280 34,501 10,073 2,534,700 28,723 0 -100.00%
NOSH 53,958 58,800 53,909 17,988 1,863,750 16,320 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin -15.28% -7.57% -6.33% 0.00% 0.00% 0.00% 0.00% -
ROE -5.22% -1.67% -1.72% -12.79% -0.05% -2.84% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 15.71 13.22 17.39 44.21 0.76 175.84 0.00 -100.00%
EPS -2.40 -1.00 -1.00 -7.16 -7.56 -0.05 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.60 0.64 0.56 1.36 1.76 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 17,988
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 1.70 1.55 1.87 1.59 2.82 5.74 0.00 -100.00%
EPS -0.26 -0.12 -0.12 -0.26 -0.27 -0.16 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0496 0.0706 0.069 0.0201 5.0694 0.0574 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.96 1.48 1.04 1.19 1.00 2.30 0.00 -
P/RPS 6.11 11.20 5.98 2.69 132.18 1.31 0.00 -100.00%
P/EPS -40.00 -148.00 -94.55 -16.62 -1,369.40 -46.00 0.00 -100.00%
EY -2.50 -0.68 -1.06 -6.02 -0.07 -2.17 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 2.47 1.63 2.13 0.74 1.31 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 17/08/05 19/08/04 15/10/03 13/08/02 14/08/01 16/08/00 - -
Price 0.96 1.26 1.14 1.06 0.93 2.40 0.00 -
P/RPS 6.11 9.53 6.56 2.40 122.93 1.36 0.00 -100.00%
P/EPS -40.00 -126.00 -103.64 -14.80 -1,273.54 -48.00 0.00 -100.00%
EY -2.50 -0.79 -0.96 -6.75 -0.08 -2.08 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 2.10 1.78 1.89 0.68 1.36 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