[IDEAL] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 108.39%
YoY- 105.41%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 16,293 17,392 11,792 22,620 21,861 20,612 16,892 -2.37%
PBT 838 1,116 208 152 -1,812 -2,388 -1,280 -
Tax 0 0 0 0 0 0 0 -
NP 838 1,116 208 152 -1,812 -2,388 -1,280 -
-
NP to SH 838 1,116 208 152 -1,812 -2,388 -1,280 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% - - - -
Total Cost 15,454 16,276 11,584 22,468 23,673 23,000 18,172 -10.22%
-
Net Worth 19,032 18,944 17,695 18,424 16,793 16,986 17,930 4.05%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 19,032 18,944 17,695 18,424 16,793 16,986 17,930 4.05%
NOSH 54,224 54,174 51,999 54,285 53,928 54,027 54,237 -0.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.15% 6.42% 1.76% 0.67% -8.29% -11.59% -7.58% -
ROE 4.41% 5.89% 1.18% 0.82% -10.79% -14.06% -7.14% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 30.05 32.10 22.68 41.67 40.54 38.15 31.14 -2.34%
EPS 1.55 2.06 0.40 0.28 -3.36 -4.42 -2.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.351 0.3497 0.3403 0.3394 0.3114 0.3144 0.3306 4.06%
Adjusted Per Share Value based on latest NOSH - 53,964
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 3.26 3.48 2.36 4.52 4.37 4.12 3.38 -2.37%
EPS 0.17 0.22 0.04 0.03 -0.36 -0.48 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0381 0.0379 0.0354 0.0369 0.0336 0.034 0.0359 4.04%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.18 0.175 0.18 0.12 0.22 0.17 0.38 -
P/RPS 0.60 0.55 0.79 0.29 0.54 0.45 1.22 -37.66%
P/EPS 11.64 8.50 45.00 42.86 -6.55 -3.85 -16.10 -
EY 8.59 11.77 2.22 2.33 -15.27 -26.00 -6.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.53 0.35 0.71 0.54 1.15 -41.81%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 17/08/11 11/05/11 25/02/11 25/11/10 18/08/10 18/05/10 -
Price 0.18 0.18 0.17 0.18 0.12 0.35 0.18 -
P/RPS 0.60 0.56 0.75 0.43 0.30 0.92 0.58 2.28%
P/EPS 11.64 8.74 42.50 64.29 -3.57 -7.92 -7.63 -
EY 8.59 11.44 2.35 1.56 -28.00 -12.63 -13.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.50 0.53 0.39 1.11 0.54 -3.73%

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