[IDEAL] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Announcement Date
14-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -90.88%
YoY- -1193.94%
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 4,952 6,142 7,952 7,596 16,944 19,530 21,616 -62.45%
PBT -3,365 -2,614 -2,366 -2,888 -1,514 -770 468 -
Tax 0 0 0 0 1 -44 -48 -
NP -3,365 -2,614 -2,366 -2,888 -1,513 -814 420 -
-
NP to SH -3,365 -2,614 -2,366 -2,888 -1,513 -814 420 -
-
Tax Rate - - - - - - 10.26% -
Total Cost 8,317 8,757 10,318 10,484 18,457 20,345 21,196 -46.31%
-
Net Worth 31,036 16,228 17,004 17,419 18,193 19,108 19,847 34.61%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 31,036 16,228 17,004 17,419 18,193 19,108 19,847 34.61%
NOSH 70,250 54,022 54,018 53,880 54,035 54,070 53,846 19.33%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -67.95% -42.57% -29.75% -38.02% -8.93% -4.17% 1.94% -
ROE -10.84% -16.11% -13.91% -16.58% -8.32% -4.26% 2.12% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 7.05 11.37 14.72 14.10 31.36 36.12 40.14 -68.53%
EPS -4.79 -4.84 -4.38 -5.36 -2.80 -1.51 0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4418 0.3004 0.3148 0.3233 0.3367 0.3534 0.3686 12.79%
Adjusted Per Share Value based on latest NOSH - 53,880
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.99 1.23 1.59 1.52 3.39 3.91 4.32 -62.45%
EPS -0.67 -0.52 -0.47 -0.58 -0.30 -0.16 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0621 0.0325 0.034 0.0348 0.0364 0.0382 0.0397 34.64%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.81 0.81 0.92 0.60 0.59 0.59 0.285 -
P/RPS 11.49 7.12 6.25 4.26 1.88 1.63 0.71 536.55%
P/EPS -16.91 -16.74 -21.00 -11.19 -21.07 -39.16 36.54 -
EY -5.91 -5.98 -4.76 -8.93 -4.75 -2.55 2.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.70 2.92 1.86 1.75 1.67 0.77 77.80%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 26/08/14 14/05/14 27/02/14 20/11/13 27/08/13 -
Price 0.88 0.855 0.84 1.06 0.60 0.60 0.33 -
P/RPS 12.48 7.52 5.71 7.52 1.91 1.66 0.82 511.10%
P/EPS -18.37 -17.67 -19.18 -19.78 -21.43 -39.82 42.31 -
EY -5.44 -5.66 -5.21 -5.06 -4.67 -2.51 2.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.85 2.67 3.28 1.78 1.70 0.90 69.47%

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