[IDEAL] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -44.21%
YoY- 3.92%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 23,390 16,301 6,438 29,900 19,829 12,300 3,824 234.08%
PBT -2,258 -1,677 -827 -5,617 -3,895 -2,465 -1,170 54.94%
Tax 0 0 0 0 0 0 0 -
NP -2,258 -1,677 -827 -5,617 -3,895 -2,465 -1,170 54.94%
-
NP to SH -2,258 -1,677 -827 -5,617 -3,895 -2,465 -1,170 54.94%
-
Tax Rate - - - - - - - -
Total Cost 25,648 17,978 7,265 35,517 23,724 14,765 4,994 197.37%
-
Net Worth 24,546 25,079 21,080 22,143 23,769 24,866 26,419 -4.77%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 24,546 25,079 21,080 22,143 23,769 24,866 26,419 -4.77%
NOSH 54,019 53,922 54,052 54,009 54,022 54,057 53,917 0.12%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -9.65% -10.29% -12.85% -18.79% -19.64% -20.04% -30.60% -
ROE -9.20% -6.69% -3.92% -25.37% -16.39% -9.91% -4.43% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 43.30 30.23 11.91 55.36 36.71 22.75 7.09 233.74%
EPS -4.18 -3.11 -1.53 -10.40 -7.21 -4.56 -2.17 54.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4544 0.4651 0.39 0.41 0.44 0.46 0.49 -4.89%
Adjusted Per Share Value based on latest NOSH - 53,949
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 4.68 3.26 1.29 5.98 3.97 2.46 0.76 235.58%
EPS -0.45 -0.34 -0.17 -1.12 -0.78 -0.49 -0.23 56.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0491 0.0502 0.0422 0.0443 0.0475 0.0497 0.0528 -4.72%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.49 0.60 0.86 0.88 0.89 0.96 1.20 -
P/RPS 1.13 1.98 7.22 1.59 2.42 4.22 16.92 -83.51%
P/EPS -11.72 -19.29 -56.21 -8.46 -12.34 -21.05 -55.30 -64.41%
EY -8.53 -5.18 -1.78 -11.82 -8.10 -4.75 -1.81 180.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.29 2.21 2.15 2.02 2.09 2.45 -42.04%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 30/08/06 26/05/06 21/02/06 16/11/05 17/08/05 20/05/05 -
Price 0.45 0.60 0.60 0.86 0.88 0.96 1.06 -
P/RPS 1.04 1.98 5.04 1.55 2.40 4.22 14.95 -83.05%
P/EPS -10.77 -19.29 -39.22 -8.27 -12.21 -21.05 -48.85 -63.47%
EY -9.29 -5.18 -2.55 -12.09 -8.19 -4.75 -2.05 173.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.29 1.54 2.10 2.00 2.09 2.16 -40.52%

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