[IDEAL] YoY Quarter Result on 31-Dec-2000 [#4]

Announcement Date
22-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -106.79%
YoY- -209.55%
View:
Show?
Quarter Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 9,553 4,289 6,530 11,291 14,179 0 -100.00%
PBT -5,051 -7,402 -9,993 -2,529 -780 0 -100.00%
Tax -51 0 9,993 2,529 780 0 -100.00%
NP -5,102 -7,402 0 0 0 0 -100.00%
-
NP to SH -5,102 -7,402 -9,966 -2,529 -817 0 -100.00%
-
Tax Rate - - - - - - -
Total Cost 14,655 11,691 6,530 11,291 14,179 0 -100.00%
-
Net Worth 35,152 14,169 12,779 27,921 33,950 0 -100.00%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 35,152 14,169 12,779 27,921 33,950 0 -100.00%
NOSH 56,688 21,148 17,998 18,013 18,155 0 -100.00%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin -53.41% -172.58% 0.00% 0.00% 0.00% 0.00% -
ROE -14.51% -52.24% -77.99% -9.06% -2.41% 0.00% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 16.85 20.28 36.28 62.68 78.10 0.00 -100.00%
EPS -9.45 -35.00 -55.37 -14.05 -4.50 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6201 0.67 0.71 1.55 1.87 1.82 1.13%
Adjusted Per Share Value based on latest NOSH - 18,013
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 1.91 0.86 1.31 2.26 2.84 0.00 -100.00%
EPS -1.02 -1.48 -1.99 -0.51 -0.16 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0703 0.0283 0.0256 0.0558 0.0679 1.82 3.48%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 1.40 0.89 1.20 1.60 0.00 0.00 -
P/RPS 8.31 4.39 3.31 2.55 0.00 0.00 -100.00%
P/EPS -15.56 -2.54 -2.17 -11.40 0.00 0.00 -100.00%
EY -6.43 -39.33 -46.14 -8.77 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 1.33 1.69 1.03 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/03/04 24/02/03 25/02/02 22/02/01 23/02/00 - -
Price 1.43 0.86 1.16 1.24 3.58 0.00 -
P/RPS 8.49 4.24 3.20 1.98 4.58 0.00 -100.00%
P/EPS -15.89 -2.46 -2.09 -8.83 -79.56 0.00 -100.00%
EY -6.29 -40.70 -47.73 -11.32 -1.26 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 1.28 1.63 0.80 1.91 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