[IE] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[IE] INTELLIGENT EDGE TECHNOLOGIES
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -13.23%
YoY- -402.3%
Quarter Report
Latest QR
Upcoming QR
IE's Result
IE's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 1,210 1,288 1,321 896 1,031 759 1,060 9.23%
PBT -4,365 -5,588 -5,992 -4,395 -3,855 -2,611 -2,220 57.01%
Tax 772 698 676 30 0 0 0 -
NP -3,593 -4,890 -5,316 -4,365 -3,855 -2,611 -2,220 37.88%
-
NP to SH -3,593 -4,890 -5,316 -4,365 -3,855 -2,611 -2,220 37.88%
-
Tax Rate - - - - - - - -
Total Cost 4,803 6,178 6,637 5,261 4,886 3,370 3,280 28.98%
-
Net Worth 4,026 4,880 5,220 3,833 4,736 666,730 7,655 -34.86%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 4,026 4,880 5,220 3,833 4,736 666,730 7,655 -34.86%
NOSH 90,689 22,743 22,617 20,676 20,692 20,699 20,689 168.08%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -296.94% -379.66% -402.42% -487.17% -373.91% -344.01% -209.43% -
ROE -89.23% -100.19% -101.84% -113.87% -81.39% -0.39% -29.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 1.33 5.66 5.84 4.33 4.98 3.67 5.12 -59.32%
EPS -3.96 -21.50 -23.50 -21.11 -18.63 -12.61 -10.73 -48.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0444 0.2146 0.2308 0.1854 0.2289 32.21 0.37 -75.70%
Adjusted Per Share Value based on latest NOSH - 20,676
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 1.18 1.25 1.28 0.87 1.00 0.74 1.03 9.49%
EPS -3.49 -4.75 -5.17 -4.24 -3.75 -2.54 -2.16 37.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0391 0.0475 0.0508 0.0373 0.046 6.4821 0.0744 -34.90%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.10 0.58 0.81 0.89 1.14 1.41 1.18 -
P/RPS 7.50 10.24 13.87 20.54 22.88 38.45 23.03 -52.69%
P/EPS -2.52 -2.70 -3.45 -4.22 -6.12 -11.18 -11.00 -62.59%
EY -39.62 -37.07 -29.02 -23.72 -16.34 -8.95 -9.09 167.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.70 3.51 4.80 4.98 0.04 3.19 -20.77%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 12/08/05 27/05/05 01/03/05 25/11/04 27/08/04 31/05/04 30/01/04 -
Price 0.11 0.10 0.68 0.80 0.90 1.22 1.57 -
P/RPS 8.24 1.77 11.64 18.46 18.06 33.27 30.64 -58.36%
P/EPS -2.78 -0.47 -2.89 -3.79 -4.83 -9.67 -14.63 -66.98%
EY -36.02 -215.00 -34.56 -26.39 -20.70 -10.34 -6.83 203.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 0.47 2.95 4.31 3.93 0.04 4.24 -30.08%

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