[IE] YoY TTM Result on 31-Mar-2011 [#1]

Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 45.81%
YoY- -133.48%
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 0 0 1,202 2,191 4,019 1,126 1,783 -
PBT -105 -304 1,194 -2,861 -1,000 -566 -1,667 -36.89%
Tax 0 0 -286 -540 460 26 118 -
NP -105 -304 908 -3,401 -540 -540 -1,549 -36.11%
-
NP to SH -105 -304 908 -3,401 -540 -540 -1,549 -36.11%
-
Tax Rate - - 23.95% - - - - -
Total Cost 105 304 294 5,592 4,559 1,666 3,332 -43.76%
-
Net Worth 2,339 -2,648 529 2,855 4,140 2,580 3,107 -4.61%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 2,339 -2,648 529 2,855 4,140 2,580 3,107 -4.61%
NOSH 100,000 116,666 108,148 106,567 100,000 92,499 91,935 1.41%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 0.00% 0.00% 75.54% -155.23% -13.44% -47.96% -86.88% -
ROE -4.49% 0.00% 171.35% -119.08% -13.04% -20.92% -49.85% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 0.00 0.00 1.11 2.06 4.02 1.22 1.94 -
EPS -0.11 -0.26 0.84 -3.19 -0.54 -0.58 -1.68 -36.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0234 -0.0227 0.0049 0.0268 0.0414 0.0279 0.0338 -5.93%
Adjusted Per Share Value based on latest NOSH - 116,666
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 0.00 0.00 1.17 2.13 3.91 1.09 1.73 -
EPS -0.10 -0.30 0.88 -3.31 -0.53 -0.53 -1.51 -36.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0227 -0.0257 0.0052 0.0278 0.0403 0.0251 0.0302 -4.64%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.05 0.01 0.08 0.06 0.16 0.19 0.14 -
P/RPS 0.00 0.00 7.20 2.92 3.98 15.61 7.22 -
P/EPS -47.62 -3.84 9.53 -1.88 -29.63 -32.55 -8.31 33.73%
EY -2.10 -26.06 10.49 -53.19 -3.38 -3.07 -12.03 -25.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 0.00 16.33 2.24 3.86 6.81 4.14 -10.40%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 01/06/12 30/05/11 31/05/10 28/05/09 22/05/08 31/05/07 29/05/06 -
Price 0.05 0.04 0.04 0.09 0.14 0.17 0.12 -
P/RPS 0.00 0.00 3.60 4.38 3.48 13.97 6.19 -
P/EPS -47.62 -15.35 4.76 -2.82 -25.93 -29.12 -7.12 37.22%
EY -2.10 -6.51 20.99 -35.46 -3.86 -3.43 -14.04 -27.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 0.00 8.16 3.36 3.38 6.09 3.55 -8.08%

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