[IE] YoY TTM Result on 30-Sep-2007 [#3]

Announcement Date
07-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -140.14%
YoY- 69.22%
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 301 1,466 3,647 2,312 2,191 1,080 896 -16.61%
PBT 756 -2,149 -1,184 -347 -1,147 -3,724 -4,395 -
Tax -286 -533 453 6 39 767 30 -
NP 470 -2,682 -731 -341 -1,108 -2,957 -4,365 -
-
NP to SH 470 -2,682 -731 -341 -1,108 -2,957 -4,365 -
-
Tax Rate 37.83% - - - - - - -
Total Cost -169 4,148 4,378 2,653 3,299 4,037 5,261 -
-
Net Worth 1,963 3,099 3,269 3,619 2,559 3,666 3,833 -10.54%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,963 3,099 3,269 3,619 2,559 3,666 3,833 -10.54%
NOSH 105,000 105,769 60,000 97,027 88,888 90,975 20,676 31.08%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 156.15% -182.95% -20.04% -14.75% -50.57% -273.80% -487.17% -
ROE 23.94% -86.54% -22.35% -9.42% -43.28% -80.65% -113.87% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 0.29 1.39 6.08 2.38 2.46 1.19 4.33 -36.26%
EPS 0.45 -2.54 -1.22 -0.35 -1.25 -3.25 -21.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0187 0.0293 0.0545 0.0373 0.0288 0.0403 0.1854 -31.76%
Adjusted Per Share Value based on latest NOSH - 97,027
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 0.29 1.43 3.55 2.25 2.13 1.05 0.87 -16.72%
EPS 0.46 -2.61 -0.71 -0.33 -1.08 -2.87 -4.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0191 0.0301 0.0318 0.0352 0.0249 0.0356 0.0373 -10.55%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.04 0.08 0.09 0.15 0.10 0.09 0.89 -
P/RPS 13.95 5.77 1.48 6.30 4.06 7.58 20.54 -6.24%
P/EPS 8.94 -3.15 -7.39 -42.68 -8.02 -2.77 -4.22 -
EY 11.19 -31.70 -13.54 -2.34 -12.47 -36.11 -23.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 2.73 1.65 4.02 3.47 2.23 4.80 -12.59%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 30/11/09 28/11/08 07/12/07 13/11/06 23/11/05 25/11/04 -
Price 0.03 0.08 0.08 0.19 0.12 0.08 0.80 -
P/RPS 10.47 5.77 1.32 7.97 4.87 6.74 18.46 -9.01%
P/EPS 6.70 -3.15 -6.57 -54.06 -9.63 -2.46 -3.79 -
EY 14.92 -31.70 -15.23 -1.85 -10.39 -40.63 -26.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 2.73 1.47 5.09 4.17 1.99 4.31 -15.21%

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