[IDEAL] QoQ Quarter Result on 23-Sep-2009 [#3]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
23-Sep-2009 [#3]
Profit Trend
QoQ- 34.07%
YoY- 15.44%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 23/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 4,223 7,080 5,205 5,205 6,203 2,651 2,643 45.63%
PBT -320 -909 -356 -356 -540 -1,007 -1,555 -71.86%
Tax 0 0 0 0 0 0 0 -
NP -320 -909 -356 -356 -540 -1,007 -1,555 -71.86%
-
NP to SH -320 -909 -356 -356 -540 -1,007 -1,555 -71.86%
-
Tax Rate - - - - - - - -
Total Cost 4,543 7,989 5,561 5,561 6,743 3,658 4,198 6.54%
-
Net Worth 17,930 18,207 19,062 0 19,440 20,031 20,981 -11.84%
Dividend
31/03/10 31/12/09 30/09/09 23/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 23/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 17,930 18,207 19,062 0 19,440 20,031 20,981 -11.84%
NOSH 54,237 54,107 53,939 53,939 54,000 54,139 53,993 0.36%
Ratio Analysis
31/03/10 31/12/09 30/09/09 23/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -7.58% -12.84% -6.84% -6.84% -8.71% -37.99% -58.83% -
ROE -1.78% -4.99% -1.87% 0.00% -2.78% -5.03% -7.41% -
Per Share
31/03/10 31/12/09 30/09/09 23/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 7.79 13.09 9.65 9.65 11.49 4.90 4.90 45.04%
EPS -0.59 -1.68 -0.66 -0.66 -1.00 -1.86 -2.88 -71.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3306 0.3365 0.3534 0.00 0.36 0.37 0.3886 -12.16%
Adjusted Per Share Value based on latest NOSH - 53,939
31/03/10 31/12/09 30/09/09 23/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.84 1.42 1.04 1.04 1.24 0.53 0.53 44.69%
EPS -0.06 -0.18 -0.07 -0.07 -0.11 -0.20 -0.31 -73.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0359 0.0364 0.0381 0.00 0.0389 0.0401 0.042 -11.82%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 23/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 31/03/10 31/12/09 30/09/09 23/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.38 0.53 0.55 0.25 0.50 0.45 0.39 -
P/RPS 4.88 4.05 5.70 2.59 4.35 9.19 7.97 -32.53%
P/EPS -64.41 -31.55 -83.33 -37.88 -50.00 -24.19 -13.54 249.42%
EY -1.55 -3.17 -1.20 -2.64 -2.00 -4.13 -7.38 -71.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.58 1.56 0.00 1.39 1.22 1.00 11.86%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 23/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/05/10 25/02/10 18/11/09 - 18/08/09 19/05/09 25/02/09 -
Price 0.18 0.55 0.55 0.00 0.25 0.28 0.40 -
P/RPS 2.31 4.20 5.70 0.00 2.18 5.72 8.17 -63.70%
P/EPS -30.51 -32.74 -83.33 0.00 -25.00 -15.05 -13.89 87.99%
EY -3.28 -3.05 -1.20 0.00 -4.00 -6.64 -7.20 -46.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.63 1.56 0.00 0.69 0.76 1.03 -40.42%

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