[IE] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[IE] INTELLIGENT EDGE TECHNOLOGIES
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -43.96%
YoY- -95.83%
Quarter Report
Latest QR
Upcoming QR
IE's Result
IE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 604 1,872 908 1,040 2,244 536 2.41%
PBT -740 -1,236 -1,580 -3,196 -1,632 -1,936 -17.48%
Tax 0 96 88 0 0 1,936 -
NP -740 -1,140 -1,492 -3,196 -1,632 0 -
-
NP to SH -740 -1,140 -1,492 -3,196 -1,632 -1,936 -17.48%
-
Tax Rate - - - - - - -
Total Cost 1,344 3,012 2,400 4,236 3,876 536 20.17%
-
Net Worth 2,580 3,107 4,880 666,730 8,799 8,609 -21.40%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 2,580 3,107 4,880 666,730 8,799 8,609 -21.40%
NOSH 92,499 91,935 22,743 20,699 20,000 19,999 35.81%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin -122.52% -60.90% -164.32% -307.31% -72.73% 0.00% -
ROE -28.67% -36.69% -30.57% -0.48% -18.55% -22.49% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 0.65 2.04 3.99 5.02 11.22 2.68 -24.66%
EPS -0.80 -1.24 -1.64 -15.44 -8.16 -9.68 -39.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0279 0.0338 0.2146 32.21 0.44 0.4305 -42.12%
Adjusted Per Share Value based on latest NOSH - 20,699
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 0.59 1.82 0.88 1.01 2.18 0.52 2.55%
EPS -0.72 -1.11 -1.45 -3.11 -1.59 -1.88 -17.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0251 0.0302 0.0475 6.4821 0.0856 0.0837 -21.39%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.19 0.14 0.58 1.41 0.38 1.40 -
P/RPS 29.10 6.88 14.53 28.06 3.39 52.24 -11.03%
P/EPS -23.75 -11.29 -8.84 -9.13 -4.66 -14.46 10.42%
EY -4.21 -8.86 -11.31 -10.95 -21.47 -6.91 -9.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.81 4.14 2.70 0.04 0.86 3.25 15.93%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/05/07 29/05/06 27/05/05 31/05/04 27/05/03 07/06/02 -
Price 0.17 0.12 0.10 1.22 0.47 0.74 -
P/RPS 26.03 5.89 2.50 24.28 4.19 27.61 -1.17%
P/EPS -21.25 -9.68 -1.52 -7.90 -5.76 -7.64 22.68%
EY -4.71 -10.33 -65.60 -12.66 -17.36 -13.08 -18.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.09 3.55 0.47 0.04 1.07 1.72 28.75%

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