[IE] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[IE] INTELLIGENT EDGE TECHNOLOGIES
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 112.46%
YoY- 121.62%
Quarter Report
Latest QR
Upcoming QR
IE's Result
IE's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 296 1,117 509 1,181 840 952 1,046 -56.73%
PBT -1,704 1 -444 40 -781 -359 100 -
Tax -533 -7 0 0 460 0 0 -
NP -2,237 -6 -444 40 -321 -359 100 -
-
NP to SH -2,237 -6 -444 40 -321 -359 100 -
-
Tax Rate - 700.00% - 0.00% - - 0.00% -
Total Cost 2,533 1,123 953 1,141 1,161 1,311 946 92.25%
-
Net Worth 3,681 3,269 3,228 4,140 4,002 3,619 2,636 24.80%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 3,681 3,269 3,228 4,140 4,002 3,619 2,636 24.80%
NOSH 107,033 60,000 60,000 100,000 100,312 97,027 90,909 11.44%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -755.74% -0.54% -87.23% 3.39% -38.21% -37.71% 9.56% -
ROE -60.76% -0.18% -13.75% 0.97% -8.02% -9.92% 3.79% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 0.28 1.86 0.85 1.18 0.84 0.98 1.15 -60.84%
EPS -2.09 -0.01 -0.42 0.04 -0.32 -0.37 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0344 0.0545 0.0538 0.0414 0.0399 0.0373 0.029 11.99%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 0.29 1.09 0.49 1.15 0.82 0.93 1.02 -56.59%
EPS -2.17 -0.01 -0.43 0.04 -0.31 -0.35 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0358 0.0318 0.0314 0.0403 0.0389 0.0352 0.0256 24.92%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.09 0.09 0.09 0.16 0.19 0.15 0.28 -
P/RPS 32.54 4.83 10.61 13.55 22.69 15.29 24.34 21.25%
P/EPS -4.31 -900.00 -12.16 400.00 -59.38 -40.54 254.55 -
EY -23.22 -0.11 -8.22 0.25 -1.68 -2.47 0.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 1.65 1.67 3.86 4.76 4.02 9.66 -57.93%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 28/08/08 22/05/08 29/02/08 07/12/07 17/08/07 -
Price 0.06 0.08 0.09 0.14 0.17 0.19 0.16 -
P/RPS 21.70 4.30 10.61 11.85 20.30 19.36 13.91 34.32%
P/EPS -2.87 -800.00 -12.16 350.00 -53.13 -51.35 145.45 -
EY -34.83 -0.13 -8.22 0.29 -1.88 -1.95 0.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.47 1.67 3.38 4.26 5.09 5.52 -53.52%

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