[IDEAL] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ-0.0%
YoY- -3.65%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 30/06/09 31/03/09 CAGR
Revenue 10,306 4,223 21,139 14,059 14,059 8,854 2,651 196.48%
PBT -1,194 -320 -2,812 -1,903 -1,903 -1,547 -1,007 14.60%
Tax 0 0 0 0 0 0 0 -
NP -1,194 -320 -2,812 -1,903 -1,903 -1,547 -1,007 14.60%
-
NP to SH -1,194 -320 -2,812 -1,903 -1,903 -1,547 -1,007 14.60%
-
Tax Rate - - - - - - - -
Total Cost 11,500 4,543 23,951 15,962 15,962 10,401 3,658 150.13%
-
Net Worth 16,986 17,930 18,161 19,105 0 19,472 20,031 -12.36%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 30/06/09 31/03/09 CAGR
Net Worth 16,986 17,930 18,161 19,105 0 19,472 20,031 -12.36%
NOSH 54,027 54,237 53,973 54,062 54,062 54,090 54,139 -0.16%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 30/06/09 31/03/09 CAGR
NP Margin -11.59% -7.58% -13.30% -13.54% -13.54% -17.47% -37.99% -
ROE -7.03% -1.78% -15.48% -9.96% 0.00% -7.94% -5.03% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 30/06/09 31/03/09 CAGR
RPS 19.08 7.79 39.17 26.01 26.01 16.37 4.90 196.86%
EPS -2.21 -0.59 -5.21 -3.52 -3.52 -2.86 -1.86 14.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3144 0.3306 0.3365 0.3534 0.00 0.36 0.37 -12.22%
Adjusted Per Share Value based on latest NOSH - 53,939
30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 30/06/09 31/03/09 CAGR
RPS 2.06 0.84 4.23 2.81 2.81 1.77 0.53 196.43%
EPS -0.24 -0.06 -0.56 -0.38 -0.38 -0.31 -0.20 15.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.034 0.0359 0.0363 0.0382 0.00 0.0389 0.0401 -12.37%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 30/06/09 31/03/09 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 30/06/09 31/03/09 -
Price 0.17 0.38 0.53 0.55 0.25 0.50 0.45 -
P/RPS 0.89 4.88 1.35 2.11 0.96 3.05 9.19 -84.56%
P/EPS -7.69 -64.41 -10.17 -15.63 -7.10 -17.48 -24.19 -60.04%
EY -13.00 -1.55 -9.83 -6.40 -14.08 -5.72 -4.13 150.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.15 1.58 1.56 0.00 1.39 1.22 -47.91%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 30/06/09 31/03/09 CAGR
Date 18/08/10 18/05/10 25/02/10 18/11/09 - 18/08/09 19/05/09 -
Price 0.35 0.18 0.55 0.55 0.00 0.25 0.28 -
P/RPS 1.83 2.31 1.40 2.11 0.00 1.53 5.72 -59.83%
P/EPS -15.84 -30.51 -10.56 -15.63 0.00 -8.74 -15.05 4.18%
EY -6.31 -3.28 -9.47 -6.40 0.00 -11.44 -6.64 -3.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.54 1.63 1.56 0.00 0.69 0.76 35.41%

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