[IDEAL] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -88.78%
YoY- -74.52%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 16,944 14,648 10,808 3,995 18,862 13,480 8,716 55.57%
PBT -1,514 -578 234 79 688 806 437 -
Tax 1 -33 -24 -13 -100 -100 -81 -
NP -1,513 -611 210 66 588 706 356 -
-
NP to SH -1,513 -611 210 66 588 706 356 -
-
Tax Rate - - 10.26% 16.46% 14.53% 12.41% 18.54% -
Total Cost 18,457 15,259 10,598 3,929 18,274 12,774 8,360 69.30%
-
Net Worth 18,193 19,108 19,847 20,124 19,614 19,773 19,439 -4.30%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 18,193 19,108 19,847 20,124 19,614 19,773 19,439 -4.30%
NOSH 54,035 54,070 53,846 55,000 53,781 53,893 53,939 0.11%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -8.93% -4.17% 1.94% 1.65% 3.12% 5.24% 4.08% -
ROE -8.32% -3.20% 1.06% 0.33% 3.00% 3.57% 1.83% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 31.36 27.09 20.07 7.26 35.07 25.01 16.16 55.39%
EPS -2.80 -1.13 0.39 0.12 1.09 1.31 0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3367 0.3534 0.3686 0.3659 0.3647 0.3669 0.3604 -4.42%
Adjusted Per Share Value based on latest NOSH - 55,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.39 2.93 2.16 0.80 3.77 2.70 1.74 55.80%
EPS -0.30 -0.12 0.04 0.01 0.12 0.14 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0364 0.0382 0.0397 0.0403 0.0392 0.0395 0.0389 -4.32%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.59 0.59 0.285 0.20 0.20 0.22 0.22 -
P/RPS 1.88 2.18 1.42 2.75 0.57 0.88 1.36 24.01%
P/EPS -21.07 -52.21 73.08 166.67 18.29 16.79 33.33 -
EY -4.75 -1.92 1.37 0.60 5.47 5.95 3.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.67 0.77 0.55 0.55 0.60 0.61 101.51%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 20/11/13 27/08/13 29/05/13 28/02/13 23/11/12 30/08/12 -
Price 0.60 0.60 0.33 0.285 0.49 0.21 0.22 -
P/RPS 1.91 2.21 1.64 3.92 1.40 0.84 1.36 25.33%
P/EPS -21.43 -53.10 84.62 237.50 44.82 16.03 33.33 -
EY -4.67 -1.88 1.18 0.42 2.23 6.24 3.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.70 0.90 0.78 1.34 0.57 0.61 103.80%

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