[IDEAL] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 24.12%
YoY- 28.59%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 17,392 11,792 22,620 21,861 20,612 16,892 21,139 -12.22%
PBT 1,116 208 152 -1,812 -2,388 -1,280 -2,812 -
Tax 0 0 0 0 0 0 0 -
NP 1,116 208 152 -1,812 -2,388 -1,280 -2,812 -
-
NP to SH 1,116 208 152 -1,812 -2,388 -1,280 -2,812 -
-
Tax Rate 0.00% 0.00% 0.00% - - - - -
Total Cost 16,276 11,584 22,468 23,673 23,000 18,172 23,951 -22.76%
-
Net Worth 18,944 17,695 18,424 16,793 16,986 17,930 18,161 2.86%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 18,944 17,695 18,424 16,793 16,986 17,930 18,161 2.86%
NOSH 54,174 51,999 54,285 53,928 54,027 54,237 53,973 0.24%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.42% 1.76% 0.67% -8.29% -11.59% -7.58% -13.30% -
ROE 5.89% 1.18% 0.82% -10.79% -14.06% -7.14% -15.48% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 32.10 22.68 41.67 40.54 38.15 31.14 39.17 -12.45%
EPS 2.06 0.40 0.28 -3.36 -4.42 -2.36 -5.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3497 0.3403 0.3394 0.3114 0.3144 0.3306 0.3365 2.60%
Adjusted Per Share Value based on latest NOSH - 53,225
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 3.48 2.36 4.52 4.37 4.12 3.38 4.23 -12.23%
EPS 0.22 0.04 0.03 -0.36 -0.48 -0.26 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0379 0.0354 0.0368 0.0336 0.034 0.0359 0.0363 2.92%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.175 0.18 0.12 0.22 0.17 0.38 0.53 -
P/RPS 0.55 0.79 0.29 0.54 0.45 1.22 1.35 -45.13%
P/EPS 8.50 45.00 42.86 -6.55 -3.85 -16.10 -10.17 -
EY 11.77 2.22 2.33 -15.27 -26.00 -6.21 -9.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 0.35 0.71 0.54 1.15 1.58 -53.65%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 17/08/11 11/05/11 25/02/11 25/11/10 18/08/10 18/05/10 25/02/10 -
Price 0.18 0.17 0.18 0.12 0.35 0.18 0.55 -
P/RPS 0.56 0.75 0.43 0.30 0.92 0.58 1.40 -45.80%
P/EPS 8.74 42.50 64.29 -3.57 -7.92 -7.63 -10.56 -
EY 11.44 2.35 1.56 -28.00 -12.63 -13.11 -9.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.53 0.39 1.11 0.54 1.63 -54.00%

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