[IDEAL] YoY TTM Result on 30-Sep-2001 [#3]

Announcement Date
04-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -8.7%
YoY- -89.64%
View:
Show?
TTM Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 28,619 28,344 31,063 45,101 71,203 13,760 -0.76%
PBT -7,269 -4,685 -15,156 -7,595 -3,968 -642 -2.52%
Tax -41 -287 0 5,764 3,968 642 -
NP -7,310 -4,972 -15,156 -1,831 0 0 -100.00%
-
NP to SH -7,310 -4,972 -15,156 -7,595 -4,005 -642 -2.52%
-
Tax Rate - - - - - - -
Total Cost 35,929 33,316 46,219 46,932 71,203 13,760 -1.00%
-
Net Worth 31,375 38,337 7,559 22,684 30,439 34,239 0.09%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 31,375 38,337 7,559 22,684 30,439 34,239 0.09%
NOSH 54,095 53,997 17,999 18,003 18,011 17,833 -1.16%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -25.54% -17.54% -48.79% -4.06% 0.00% 0.00% -
ROE -23.30% -12.97% -200.48% -33.48% -13.16% -1.88% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 52.90 52.49 172.57 250.51 395.31 77.16 0.39%
EPS -13.51 -9.21 -84.20 -42.19 -22.24 -3.60 -1.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.71 0.42 1.26 1.69 1.92 1.26%
Adjusted Per Share Value based on latest NOSH - 18,003
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 5.72 5.67 6.21 9.02 14.24 2.75 -0.76%
EPS -1.46 -0.99 -3.03 -1.52 -0.80 -0.13 -2.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0628 0.0767 0.0151 0.0454 0.0609 0.0685 0.09%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.19 1.14 0.84 1.07 2.15 0.00 -
P/RPS 2.25 2.17 0.49 0.43 0.54 0.00 -100.00%
P/EPS -8.81 -12.38 -1.00 -2.54 -9.67 0.00 -100.00%
EY -11.36 -8.08 -100.24 -39.43 -10.34 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.61 2.00 0.85 1.27 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 25/11/04 14/11/03 19/11/02 04/02/02 14/11/00 - -
Price 1.45 1.68 0.79 1.35 2.00 0.00 -
P/RPS 2.74 3.20 0.46 0.54 0.51 0.00 -100.00%
P/EPS -10.73 -18.25 -0.94 -3.20 -8.99 0.00 -100.00%
EY -9.32 -5.48 -106.58 -31.25 -11.12 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.37 1.88 1.07 1.18 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