[IDEAL] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
13-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -743.56%
YoY- 23.08%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 26,538 23,895 18,144 8,750 48,883 35,765 18,666 26.30%
PBT -3,392 -1,836 -1,415 -650 101 118 -713 181.53%
Tax 0 0 0 0 0 0 0 -
NP -3,392 -1,836 -1,415 -650 101 118 -713 181.53%
-
NP to SH -3,392 -1,836 -1,415 -650 101 118 -713 181.53%
-
Tax Rate - - - - 0.00% 0.00% - -
Total Cost 29,930 25,731 19,559 9,400 48,782 35,647 19,379 33.43%
-
Net Worth 20,989 22,539 22,964 23,800 23,995 24,227 23,566 -7.39%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 20,989 22,539 22,964 23,800 23,995 24,227 23,566 -7.39%
NOSH 54,012 53,999 54,007 54,166 53,157 53,636 54,015 -0.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -12.78% -7.68% -7.80% -7.43% 0.21% 0.33% -3.82% -
ROE -16.16% -8.15% -6.16% -2.73% 0.42% 0.49% -3.03% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 49.13 44.25 33.60 16.15 91.96 66.68 34.56 26.29%
EPS -6.28 -3.40 -2.62 -1.20 0.19 0.22 -1.32 181.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3886 0.4174 0.4252 0.4394 0.4514 0.4517 0.4363 -7.39%
Adjusted Per Share Value based on latest NOSH - 54,166
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 5.31 4.78 3.63 1.75 9.78 7.15 3.73 26.41%
EPS -0.68 -0.37 -0.28 -0.13 0.02 0.02 -0.14 185.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.042 0.0451 0.0459 0.0476 0.048 0.0485 0.0471 -7.32%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.39 0.60 0.45 0.50 0.44 0.54 0.65 -
P/RPS 0.79 1.36 1.34 3.10 0.48 0.81 1.88 -43.75%
P/EPS -6.21 -17.65 -17.18 -41.67 231.58 245.45 -49.24 -74.69%
EY -16.10 -5.67 -5.82 -2.40 0.43 0.41 -2.03 295.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.44 1.06 1.14 0.97 1.20 1.49 -23.25%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 18/11/08 14/08/08 13/05/08 26/02/08 20/11/07 15/08/07 -
Price 0.40 0.60 0.60 0.60 0.55 0.68 0.78 -
P/RPS 0.81 1.36 1.79 3.71 0.60 1.02 2.26 -49.38%
P/EPS -6.37 -17.65 -22.90 -50.00 289.47 309.09 -59.09 -77.19%
EY -15.70 -5.67 -4.37 -2.00 0.35 0.32 -1.69 338.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.44 1.41 1.37 1.22 1.51 1.79 -30.70%

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