[IE] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[IE] INTELLIGENT EDGE TECHNOLOGIES
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -228.16%
YoY- -165.65%
Quarter Report
Latest QR
Upcoming QR
IE's Result
IE's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 227 1,312 872 542 260 1,060 1,036 -63.62%
PBT -395 -5,992 -3,661 -2,622 -799 -2,220 -1,486 -58.62%
Tax 22 676 30 0 0 0 0 -
NP -373 -5,316 -3,631 -2,622 -799 -2,220 -1,486 -60.17%
-
NP to SH -373 -5,316 -3,631 -2,622 -799 -2,220 -1,486 -60.17%
-
Tax Rate - - - - - - - -
Total Cost 600 6,628 4,503 3,164 1,059 3,280 2,522 -61.57%
-
Net Worth 4,880 4,951 3,835 4,736 666,730 7,419 8,065 -28.43%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 4,880 4,951 3,835 4,736 666,730 7,419 8,065 -28.43%
NOSH 22,743 21,179 20,689 20,694 20,699 20,294 20,162 8.35%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -164.32% -405.18% -416.40% -483.76% -307.31% -209.43% -143.44% -
ROE -7.64% -107.36% -94.66% -55.35% -0.12% -29.92% -18.43% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 1.00 6.19 4.21 2.62 1.26 5.22 5.14 -66.39%
EPS -0.41 -6.28 -17.55 -12.67 -3.86 -10.94 -7.37 -85.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2146 0.2338 0.1854 0.2289 32.21 0.3656 0.40 -33.94%
Adjusted Per Share Value based on latest NOSH - 20,692
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 0.22 1.28 0.85 0.53 0.25 1.03 1.01 -63.76%
EPS -0.36 -5.17 -3.53 -2.55 -0.78 -2.16 -1.44 -60.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0475 0.0481 0.0373 0.0461 6.4821 0.0721 0.0784 -28.37%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.58 0.81 0.89 1.14 1.41 1.18 0.73 -
P/RPS 58.11 13.08 21.12 43.53 112.25 22.59 14.21 155.50%
P/EPS -35.37 -3.23 -5.07 -9.00 -36.53 -10.79 -9.91 133.36%
EY -2.83 -30.99 -19.72 -11.11 -2.74 -9.27 -10.10 -57.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 3.46 4.80 4.98 0.04 3.23 1.83 29.57%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 01/03/05 25/11/04 27/08/04 31/05/04 30/01/04 10/11/03 -
Price 0.10 0.68 0.80 0.90 1.22 1.57 0.80 -
P/RPS 10.02 10.98 18.98 34.36 97.13 30.06 15.57 -25.44%
P/EPS -6.10 -2.71 -4.56 -7.10 -31.61 -14.35 -10.85 -31.85%
EY -16.40 -36.91 -21.94 -14.08 -3.16 -6.97 -9.21 46.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 2.91 4.31 3.93 0.04 4.29 2.00 -61.88%

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