[IDEAL] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -53.62%
YoY- -9.33%
View:
Show?
Cumulative Result
31/12/09 30/09/09 23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 21,139 14,059 14,059 8,854 2,651 26,538 23,895 -9.32%
PBT -2,812 -1,903 -1,903 -1,547 -1,007 -3,392 -1,836 40.56%
Tax 0 0 0 0 0 0 0 -
NP -2,812 -1,903 -1,903 -1,547 -1,007 -3,392 -1,836 40.56%
-
NP to SH -2,812 -1,903 -1,903 -1,547 -1,007 -3,392 -1,836 40.56%
-
Tax Rate - - - - - - - -
Total Cost 23,951 15,962 15,962 10,401 3,658 29,930 25,731 -5.56%
-
Net Worth 18,161 19,105 0 19,472 20,031 20,989 22,539 -15.84%
Dividend
31/12/09 30/09/09 23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 18,161 19,105 0 19,472 20,031 20,989 22,539 -15.84%
NOSH 53,973 54,062 54,062 54,090 54,139 54,012 53,999 -0.03%
Ratio Analysis
31/12/09 30/09/09 23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -13.30% -13.54% -13.54% -17.47% -37.99% -12.78% -7.68% -
ROE -15.48% -9.96% 0.00% -7.94% -5.03% -16.16% -8.15% -
Per Share
31/12/09 30/09/09 23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 39.17 26.01 26.01 16.37 4.90 49.13 44.25 -9.28%
EPS -5.21 -3.52 -3.52 -2.86 -1.86 -6.28 -3.40 40.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3365 0.3534 0.00 0.36 0.37 0.3886 0.4174 -15.80%
Adjusted Per Share Value based on latest NOSH - 54,000
31/12/09 30/09/09 23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 4.23 2.81 2.81 1.77 0.53 5.31 4.78 -9.30%
EPS -0.56 -0.38 -0.38 -0.31 -0.20 -0.68 -0.37 39.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0363 0.0382 0.00 0.0389 0.0401 0.042 0.0451 -15.91%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/12/09 30/09/09 23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.53 0.55 0.25 0.50 0.45 0.39 0.60 -
P/RPS 1.35 2.11 0.96 3.05 9.19 0.79 1.36 -0.58%
P/EPS -10.17 -15.63 -7.10 -17.48 -24.19 -6.21 -17.65 -35.61%
EY -9.83 -6.40 -14.08 -5.72 -4.13 -16.10 -5.67 55.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.56 0.00 1.39 1.22 1.00 1.44 7.69%
Price Multiplier on Announcement Date
31/12/09 30/09/09 23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/02/10 18/11/09 - 18/08/09 19/05/09 25/02/09 18/11/08 -
Price 0.55 0.55 0.00 0.25 0.28 0.40 0.60 -
P/RPS 1.40 2.11 0.00 1.53 5.72 0.81 1.36 2.34%
P/EPS -10.56 -15.63 0.00 -8.74 -15.05 -6.37 -17.65 -33.65%
EY -9.47 -6.40 0.00 -11.44 -6.64 -15.70 -5.67 50.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.56 0.00 0.69 0.76 1.03 1.44 10.40%

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