[IDEAL] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 79.99%
YoY- -94.03%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 29,900 19,829 12,300 3,824 28,379 19,066 13,997 65.63%
PBT -5,617 -3,895 -2,465 -1,170 -5,846 -2,218 -1,201 178.88%
Tax 0 0 0 0 0 5 5 -
NP -5,617 -3,895 -2,465 -1,170 -5,846 -2,213 -1,196 179.65%
-
NP to SH -5,617 -3,895 -2,465 -1,170 -5,846 -2,213 -1,196 179.65%
-
Tax Rate - - - - - - - -
Total Cost 35,517 23,724 14,765 4,994 34,225 21,279 15,193 75.86%
-
Net Worth 22,143 23,769 24,866 26,419 28,069 31,305 35,880 -27.44%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 22,143 23,769 24,866 26,419 28,069 31,305 35,880 -27.44%
NOSH 54,009 54,022 54,057 53,917 53,979 53,975 59,800 -6.54%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -18.79% -19.64% -20.04% -30.60% -20.60% -11.61% -8.54% -
ROE -25.37% -16.39% -9.91% -4.43% -20.83% -7.07% -3.33% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 55.36 36.71 22.75 7.09 52.57 35.32 23.41 77.22%
EPS -10.40 -7.21 -4.56 -2.17 -10.83 -4.10 -2.00 199.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.44 0.46 0.49 0.52 0.58 0.60 -22.36%
Adjusted Per Share Value based on latest NOSH - 53,917
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 5.98 3.97 2.46 0.76 5.68 3.81 2.80 65.61%
EPS -1.12 -0.78 -0.49 -0.23 -1.17 -0.44 -0.24 178.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0443 0.0475 0.0497 0.0528 0.0561 0.0626 0.0718 -27.46%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.88 0.89 0.96 1.20 1.50 1.19 1.48 -
P/RPS 1.59 2.42 4.22 16.92 2.85 3.37 6.32 -60.04%
P/EPS -8.46 -12.34 -21.05 -55.30 -13.85 -29.02 -74.00 -76.35%
EY -11.82 -8.10 -4.75 -1.81 -7.22 -3.45 -1.35 323.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.02 2.09 2.45 2.88 2.05 2.47 -8.81%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 16/11/05 17/08/05 20/05/05 23/02/05 25/11/04 19/08/04 -
Price 0.86 0.88 0.96 1.06 1.20 1.45 1.26 -
P/RPS 1.55 2.40 4.22 14.95 2.28 4.10 5.38 -56.27%
P/EPS -8.27 -12.21 -21.05 -48.85 -11.08 -35.37 -63.00 -74.07%
EY -12.09 -8.19 -4.75 -2.05 -9.03 -2.83 -1.59 285.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.00 2.09 2.16 2.31 2.50 2.10 0.00%

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