[IDEAL] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 32.21%
YoY- 12.24%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 21,616 15,980 18,862 17,973 17,432 19,496 18,282 11.82%
PBT 468 316 688 1,074 874 1,036 780 -28.88%
Tax -48 -52 -100 -133 -162 0 0 -
NP 420 264 588 941 712 1,036 780 -33.83%
-
NP to SH 420 264 588 941 712 1,036 780 -33.83%
-
Tax Rate 10.26% 16.46% 14.53% 12.38% 18.54% 0.00% 0.00% -
Total Cost 21,196 15,716 18,274 17,032 16,720 18,460 17,502 13.63%
-
Net Worth 19,847 20,124 19,614 19,773 19,439 19,349 19,031 2.84%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 19,847 20,124 19,614 19,773 19,439 19,349 19,031 2.84%
NOSH 53,846 55,000 53,781 53,893 53,939 53,958 53,793 0.06%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.94% 1.65% 3.12% 5.24% 4.08% 5.31% 4.27% -
ROE 2.12% 1.31% 3.00% 4.76% 3.66% 5.35% 4.10% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 40.14 29.05 35.07 33.35 32.32 36.13 33.99 11.73%
EPS 0.78 0.48 1.09 1.75 1.32 1.92 1.45 -33.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3686 0.3659 0.3647 0.3669 0.3604 0.3586 0.3538 2.77%
Adjusted Per Share Value based on latest NOSH - 53,846
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.32 3.20 3.77 3.59 3.49 3.90 3.66 11.69%
EPS 0.08 0.05 0.12 0.19 0.14 0.21 0.16 -37.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0397 0.0402 0.0392 0.0395 0.0389 0.0387 0.0381 2.78%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.285 0.20 0.20 0.22 0.22 0.25 0.20 -
P/RPS 0.71 0.69 0.57 0.66 0.68 0.69 0.59 13.14%
P/EPS 36.54 41.67 18.29 12.60 16.67 13.02 13.79 91.59%
EY 2.74 2.40 5.47 7.94 6.00 7.68 7.25 -47.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.55 0.55 0.60 0.61 0.70 0.57 22.22%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 29/05/13 28/02/13 23/11/12 30/08/12 23/05/12 28/02/12 -
Price 0.33 0.285 0.49 0.21 0.22 0.24 0.25 -
P/RPS 0.82 0.98 1.40 0.63 0.68 0.66 0.74 7.08%
P/EPS 42.31 59.38 44.82 12.02 16.67 12.50 17.24 82.04%
EY 2.36 1.68 2.23 8.32 6.00 8.00 5.80 -45.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.78 1.34 0.57 0.61 0.67 0.71 17.14%

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