[IDEAL] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
14-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -8.85%
YoY- -98.46%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 10,604 26,538 31,860 36,288 35,000 48,883 47,686 -63.26%
PBT -4,028 -3,392 -2,448 -2,830 -2,600 101 157 -
Tax 0 0 0 0 0 0 0 -
NP -4,028 -3,392 -2,448 -2,830 -2,600 101 157 -
-
NP to SH -4,028 -3,392 -2,448 -2,830 -2,600 101 157 -
-
Tax Rate - - - - - 0.00% 0.00% -
Total Cost 14,632 29,930 34,308 39,118 37,600 48,782 47,529 -54.37%
-
Net Worth 20,031 20,989 22,539 22,964 23,800 23,995 24,227 -11.89%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 20,031 20,989 22,539 22,964 23,800 23,995 24,227 -11.89%
NOSH 54,139 54,012 54,000 54,007 54,166 53,157 53,636 0.62%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -37.99% -12.78% -7.68% -7.80% -7.43% 0.21% 0.33% -
ROE -20.11% -16.16% -10.86% -12.32% -10.92% 0.42% 0.65% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 19.59 49.13 59.00 67.19 64.62 91.96 88.91 -63.48%
EPS -7.44 -6.28 -4.53 -5.24 -4.80 0.19 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.3886 0.4174 0.4252 0.4394 0.4514 0.4517 -12.44%
Adjusted Per Share Value based on latest NOSH - 53,943
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 2.12 5.31 6.37 7.26 7.00 9.78 9.54 -63.27%
EPS -0.81 -0.68 -0.49 -0.57 -0.52 0.02 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0401 0.042 0.0451 0.0459 0.0476 0.048 0.0485 -11.89%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.45 0.39 0.60 0.45 0.50 0.44 0.54 -
P/RPS 2.30 0.79 1.02 0.67 0.77 0.48 0.61 142.05%
P/EPS -6.05 -6.21 -13.24 -8.59 -10.42 231.58 184.09 -
EY -16.53 -16.10 -7.56 -11.64 -9.60 0.43 0.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.00 1.44 1.06 1.14 0.97 1.20 1.10%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 19/05/09 25/02/09 18/11/08 14/08/08 13/05/08 26/02/08 20/11/07 -
Price 0.28 0.40 0.60 0.60 0.60 0.55 0.68 -
P/RPS 1.43 0.81 1.02 0.89 0.93 0.60 0.76 52.35%
P/EPS -3.76 -6.37 -13.24 -11.45 -12.50 289.47 231.82 -
EY -26.57 -15.70 -7.56 -8.73 -8.00 0.35 0.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.03 1.44 1.41 1.37 1.22 1.51 -36.69%

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