[IDEAL] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
15-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 3.53%
YoY- 52.53%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 24,900 33,609 32,074 31,768 26,044 28,821 32,709 -16.61%
PBT -2,432 -2,350 3,601 -2,430 -2,552 -12,569 -6,888 -50.01%
Tax 20 -322 -361 -32 0 0 0 -
NP -2,412 -2,672 3,240 -2,462 -2,552 -12,569 -6,888 -50.28%
-
NP to SH -2,412 -2,672 3,240 -2,462 -2,552 -12,569 -6,888 -50.28%
-
Tax Rate - - 10.02% - - - - -
Total Cost 27,312 36,281 28,834 34,230 28,596 41,390 39,597 -21.91%
-
Net Worth 36,783 33,132 38,339 34,554 35,684 14,273 7,559 186.88%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 36,783 33,132 38,339 34,554 35,684 14,273 7,559 186.88%
NOSH 60,300 53,440 54,000 53,991 54,067 21,303 18,000 123.72%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -9.69% -7.95% 10.10% -7.75% -9.80% -43.61% -21.06% -
ROE -6.56% -8.06% 8.45% -7.13% -7.15% -88.06% -91.11% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 41.29 62.89 59.40 58.84 48.17 135.29 181.72 -62.73%
EPS -4.00 -4.95 6.00 -4.00 -4.72 -59.00 -38.27 -77.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.62 0.71 0.64 0.66 0.67 0.42 28.21%
Adjusted Per Share Value based on latest NOSH - 53,909
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 4.98 6.72 6.42 6.35 5.21 5.76 6.54 -16.59%
EPS -0.48 -0.53 0.65 -0.49 -0.51 -2.51 -1.38 -50.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0736 0.0663 0.0767 0.0691 0.0714 0.0285 0.0151 187.19%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.43 1.40 1.14 1.04 0.98 0.89 0.84 -
P/RPS 3.46 2.23 1.92 1.77 2.03 0.66 0.46 283.42%
P/EPS -35.75 -28.00 19.00 -22.81 -20.76 -1.51 -2.20 540.47%
EY -2.80 -3.57 5.26 -4.38 -4.82 -66.29 -45.56 -84.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.26 1.61 1.63 1.48 1.33 2.00 11.02%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 11/05/04 31/03/04 14/11/03 15/10/03 28/05/03 24/02/03 19/11/02 -
Price 1.40 1.43 1.68 1.14 0.94 0.86 0.79 -
P/RPS 3.39 2.27 2.83 1.94 1.95 0.64 0.43 295.61%
P/EPS -35.00 -28.60 28.00 -25.00 -19.92 -1.46 -2.06 559.75%
EY -2.86 -3.50 3.57 -4.00 -5.02 -68.60 -48.44 -84.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.31 2.37 1.78 1.42 1.28 1.88 14.37%

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