[IDEAL] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
27-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -8.47%
YoY- -25.61%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 723 11,327 10,788 9,276 9,076 4,952 4,607 -70.87%
PBT -215 -1,733 -914 -1,415 -1,333 -3,365 -1,961 -77.06%
Tax -38 -146 -184 -71 -37 0 0 -
NP -253 -1,879 -1,098 -1,486 -1,370 -3,365 -1,961 -74.43%
-
NP to SH -314 -2,098 -1,289 -1,486 -1,370 -3,365 -1,961 -70.47%
-
Tax Rate - - - - - - - -
Total Cost 976 13,206 11,886 10,762 10,446 8,317 6,568 -71.91%
-
Net Worth 69,661 69,904 30,361 29,488 29,669 31,036 16,228 163.89%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 69,661 69,904 30,361 29,488 29,669 31,036 16,228 163.89%
NOSH 110,468 110,468 70,054 70,094 70,256 70,250 54,022 61.03%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -34.99% -16.59% -10.18% -16.02% -15.09% -67.95% -42.57% -
ROE -0.45% -3.00% -4.25% -5.04% -4.62% -10.84% -12.08% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 0.65 10.25 15.40 13.23 12.92 7.05 8.53 -81.99%
EPS -0.28 -1.90 -1.84 -2.12 -1.95 -4.79 -3.63 -81.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6306 0.6328 0.4334 0.4207 0.4223 0.4418 0.3004 63.87%
Adjusted Per Share Value based on latest NOSH - 71,875
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 0.14 2.27 2.16 1.86 1.82 0.99 0.92 -71.46%
EPS -0.06 -0.42 -0.26 -0.30 -0.27 -0.67 -0.39 -71.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1393 0.1398 0.0607 0.059 0.0593 0.0621 0.0325 163.62%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.85 0.90 0.795 0.855 0.89 0.81 0.81 -
P/RPS 129.87 8.78 5.16 6.46 6.89 11.49 9.50 470.82%
P/EPS -299.04 -47.39 -43.21 -40.33 -45.64 -16.91 -22.31 463.37%
EY -0.33 -2.11 -2.31 -2.48 -2.19 -5.91 -4.48 -82.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.42 1.83 2.03 2.11 1.83 2.70 -36.97%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 24/05/16 29/02/16 17/11/15 27/07/15 07/05/15 27/02/15 28/11/14 -
Price 0.81 0.81 0.85 0.84 0.90 0.88 0.855 -
P/RPS 123.76 7.90 5.52 6.35 6.97 12.48 10.03 433.15%
P/EPS -284.97 -42.65 -46.20 -39.62 -46.15 -18.37 -23.55 426.27%
EY -0.35 -2.34 -2.16 -2.52 -2.17 -5.44 -4.25 -81.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.28 1.96 2.00 2.13 1.99 2.85 -41.32%

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