[IDEAL] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -38.56%
YoY- -3458.42%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Annualized Quarter Result
23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 18,745 17,708 10,604 26,538 31,860 36,288 35,000 -34.37%
PBT -2,537 -3,094 -4,028 -3,392 -2,448 -2,830 -2,600 -1.64%
Tax 0 0 0 0 0 0 0 -
NP -2,537 -3,094 -4,028 -3,392 -2,448 -2,830 -2,600 -1.64%
-
NP to SH -2,537 -3,094 -4,028 -3,392 -2,448 -2,830 -2,600 -1.64%
-
Tax Rate - - - - - - - -
Total Cost 21,282 20,802 14,632 29,930 34,308 39,118 37,600 -31.88%
-
Net Worth 0 19,472 20,031 20,989 22,539 22,964 23,800 -
Dividend
23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 0 19,472 20,031 20,989 22,539 22,964 23,800 -
NOSH 54,062 54,090 54,139 54,012 54,000 54,007 54,166 -0.12%
Ratio Analysis
23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -13.54% -17.47% -37.99% -12.78% -7.68% -7.80% -7.43% -
ROE 0.00% -15.89% -20.11% -16.16% -10.86% -12.32% -10.92% -
Per Share
23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 34.67 32.74 19.59 49.13 59.00 67.19 64.62 -34.30%
EPS -4.69 -5.72 -7.44 -6.28 -4.53 -5.24 -4.80 -1.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.36 0.37 0.3886 0.4174 0.4252 0.4394 -
Adjusted Per Share Value based on latest NOSH - 53,993
23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 3.75 3.54 2.12 5.31 6.37 7.26 7.00 -34.36%
EPS -0.51 -0.62 -0.81 -0.68 -0.49 -0.57 -0.52 -1.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0389 0.0401 0.042 0.0451 0.0459 0.0476 -
Price Multiplier on Financial Quarter End Date
23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.25 0.50 0.45 0.39 0.60 0.45 0.50 -
P/RPS 0.72 1.53 2.30 0.79 1.02 0.67 0.77 -4.42%
P/EPS -5.33 -8.74 -6.05 -6.21 -13.24 -8.59 -10.42 -36.38%
EY -18.77 -11.44 -16.53 -16.10 -7.56 -11.64 -9.60 57.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.39 1.22 1.00 1.44 1.06 1.14 -
Price Multiplier on Announcement Date
23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date - 18/08/09 19/05/09 25/02/09 18/11/08 14/08/08 13/05/08 -
Price 0.00 0.25 0.28 0.40 0.60 0.60 0.60 -
P/RPS 0.00 0.76 1.43 0.81 1.02 0.89 0.93 -
P/EPS 0.00 -4.37 -3.76 -6.37 -13.24 -11.45 -12.50 -
EY 0.00 -22.88 -26.57 -15.70 -7.56 -8.73 -8.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.69 0.76 1.03 1.44 1.41 1.37 -

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