[IDEAL] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
16-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 16.33%
YoY- 55.15%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 47,686 37,332 25,096 39,078 31,186 32,602 25,752 50.73%
PBT 157 -1,426 -3,380 -2,519 -3,010 -3,354 -3,308 -
Tax 0 0 0 0 0 0 0 -
NP 157 -1,426 -3,380 -2,519 -3,010 -3,354 -3,308 -
-
NP to SH 157 -1,426 -3,380 -2,519 -3,010 -3,354 -3,308 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 47,529 38,758 28,476 41,597 34,197 35,956 29,060 38.77%
-
Net Worth 24,227 23,566 23,188 23,984 24,546 25,079 21,080 9.71%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 24,227 23,566 23,188 23,984 24,546 25,079 21,080 9.71%
NOSH 53,636 54,015 54,166 54,055 54,019 53,922 54,052 -0.51%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 0.33% -3.82% -13.47% -6.45% -9.65% -10.29% -12.85% -
ROE 0.65% -6.05% -14.58% -10.50% -12.27% -13.37% -15.69% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 88.91 69.11 46.33 72.29 57.73 60.46 47.64 51.52%
EPS 0.29 -2.64 -6.24 -4.66 -5.57 -6.22 -6.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4517 0.4363 0.4281 0.4437 0.4544 0.4651 0.39 10.27%
Adjusted Per Share Value based on latest NOSH - 54,375
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 9.54 7.47 5.02 7.82 6.24 6.52 5.15 50.77%
EPS 0.03 -0.29 -0.68 -0.50 -0.60 -0.67 -0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0485 0.0471 0.0464 0.048 0.0491 0.0502 0.0422 9.71%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.54 0.65 0.80 0.48 0.49 0.60 0.86 -
P/RPS 0.61 0.94 1.73 0.66 0.85 0.99 1.81 -51.53%
P/EPS 184.09 -24.62 -12.82 -10.30 -8.79 -9.65 -14.05 -
EY 0.54 -4.06 -7.80 -9.71 -11.37 -10.37 -7.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.49 1.87 1.08 1.08 1.29 2.21 -33.41%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 15/08/07 24/05/07 16/02/07 17/11/06 30/08/06 26/05/06 -
Price 0.68 0.78 0.63 0.58 0.45 0.60 0.60 -
P/RPS 0.76 1.13 1.36 0.80 0.78 0.99 1.26 -28.58%
P/EPS 231.82 -29.55 -10.10 -12.45 -8.07 -9.65 -9.80 -
EY 0.43 -3.38 -9.90 -8.03 -12.39 -10.37 -10.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.79 1.47 1.31 0.99 1.29 1.54 -1.30%

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