[IDEAL] YoY TTM Result on 31-Mar-2008 [#1]

Announcement Date
13-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 193.07%
YoY- 111.67%
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 21,345 21,713 20,439 51,359 38,914 32,515 25,978 -3.21%
PBT 524 -1,941 -3,749 296 -2,536 -5,273 -6,311 -
Tax 0 0 0 0 0 0 5 -
NP 524 -1,941 -3,749 296 -2,536 -5,273 -6,306 -
-
NP to SH 524 -1,941 -3,749 296 -2,536 -5,273 -6,306 -
-
Tax Rate 0.00% - - 0.00% - - - -
Total Cost 20,821 23,654 24,188 51,063 41,450 37,788 32,284 -7.04%
-
Net Worth 17,695 17,930 20,031 23,800 23,188 21,080 26,419 -6.45%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 17,695 17,930 20,031 23,800 23,188 21,080 26,419 -6.45%
NOSH 51,999 54,237 54,139 54,166 54,166 54,052 53,917 -0.60%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 2.45% -8.94% -18.34% 0.58% -6.52% -16.22% -24.27% -
ROE 2.96% -10.82% -18.72% 1.24% -10.94% -25.01% -23.87% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 41.05 40.03 37.75 94.82 71.84 60.15 48.18 -2.63%
EPS 1.01 -3.58 -6.92 0.55 -4.68 -9.76 -11.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3403 0.3306 0.37 0.4394 0.4281 0.39 0.49 -5.89%
Adjusted Per Share Value based on latest NOSH - 54,166
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 4.27 4.34 4.09 10.27 7.78 6.50 5.20 -3.22%
EPS 0.10 -0.39 -0.75 0.06 -0.51 -1.05 -1.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0354 0.0359 0.0401 0.0476 0.0464 0.0422 0.0528 -6.44%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.18 0.38 0.45 0.50 0.80 0.86 1.20 -
P/RPS 0.44 0.95 1.19 0.53 1.11 1.43 2.49 -25.07%
P/EPS 17.86 -10.62 -6.50 91.50 -17.09 -8.82 -10.26 -
EY 5.60 -9.42 -15.39 1.09 -5.85 -11.34 -9.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 1.15 1.22 1.14 1.87 2.21 2.45 -22.51%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 11/05/11 - 19/05/09 13/05/08 24/05/07 26/05/06 20/05/05 -
Price 0.17 0.00 0.28 0.60 0.63 0.60 1.06 -
P/RPS 0.41 0.00 0.74 0.63 0.88 1.00 2.20 -24.41%
P/EPS 16.87 0.00 -4.04 109.80 -13.46 -6.15 -9.06 -
EY 5.93 0.00 -24.73 0.91 -7.43 -16.26 -11.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.00 0.76 1.37 1.47 1.54 2.16 -21.63%

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