[IDEAL] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 116.55%
YoY- 105.23%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 18,144 8,750 48,883 35,765 18,666 6,274 39,078 -40.06%
PBT -1,415 -650 101 118 -713 -845 -2,519 -31.94%
Tax 0 0 0 0 0 0 0 -
NP -1,415 -650 101 118 -713 -845 -2,519 -31.94%
-
NP to SH -1,415 -650 101 118 -713 -845 -2,519 -31.94%
-
Tax Rate - - 0.00% 0.00% - - - -
Total Cost 19,559 9,400 48,782 35,647 19,379 7,119 41,597 -39.56%
-
Net Worth 22,964 23,800 23,995 24,227 23,566 23,188 23,984 -2.85%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 22,964 23,800 23,995 24,227 23,566 23,188 23,984 -2.85%
NOSH 54,007 54,166 53,157 53,636 54,015 54,166 54,055 -0.05%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -7.80% -7.43% 0.21% 0.33% -3.82% -13.47% -6.45% -
ROE -6.16% -2.73% 0.42% 0.49% -3.03% -3.64% -10.50% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 33.60 16.15 91.96 66.68 34.56 11.58 72.29 -40.02%
EPS -2.62 -1.20 0.19 0.22 -1.32 -1.56 -4.66 -31.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4252 0.4394 0.4514 0.4517 0.4363 0.4281 0.4437 -2.80%
Adjusted Per Share Value based on latest NOSH - 539
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 3.63 1.75 9.78 7.15 3.73 1.25 7.82 -40.07%
EPS -0.28 -0.13 0.02 0.02 -0.14 -0.17 -0.50 -32.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0459 0.0476 0.048 0.0485 0.0471 0.0464 0.048 -2.94%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.45 0.50 0.44 0.54 0.65 0.80 0.48 -
P/RPS 1.34 3.10 0.48 0.81 1.88 6.91 0.66 60.40%
P/EPS -17.18 -41.67 231.58 245.45 -49.24 -51.28 -10.30 40.68%
EY -5.82 -2.40 0.43 0.41 -2.03 -1.95 -9.71 -28.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.14 0.97 1.20 1.49 1.87 1.08 -1.23%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 14/08/08 13/05/08 26/02/08 20/11/07 15/08/07 24/05/07 16/02/07 -
Price 0.60 0.60 0.55 0.68 0.78 0.63 0.58 -
P/RPS 1.79 3.71 0.60 1.02 2.26 5.44 0.80 71.15%
P/EPS -22.90 -50.00 289.47 309.09 -59.09 -40.38 -12.45 50.17%
EY -4.37 -2.00 0.35 0.32 -1.69 -2.48 -8.03 -33.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.37 1.22 1.51 1.79 1.47 1.31 5.03%

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