[IDEAL] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 260.82%
YoY- 392.96%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 6,813 3,995 5,382 4,764 3,842 4,874 6,062 8.10%
PBT 155 79 -118 369 178 259 151 1.75%
Tax -11 -13 0 -19 -81 0 0 -
NP 144 66 -118 350 97 259 151 -3.11%
-
NP to SH 144 66 -118 350 97 259 151 -3.11%
-
Tax Rate 7.10% 16.46% - 5.15% 45.51% 0.00% 0.00% -
Total Cost 6,669 3,929 5,500 4,414 3,745 4,615 5,911 8.38%
-
Net Worth 19,658 20,124 20,113 19,756 19,421 19,349 19,079 2.01%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 19,658 20,124 20,113 19,756 19,421 19,349 19,079 2.01%
NOSH 53,333 55,000 55,000 53,846 53,888 53,958 53,928 -0.73%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.11% 1.65% -2.19% 7.35% 2.52% 5.31% 2.49% -
ROE 0.73% 0.33% -0.59% 1.77% 0.50% 1.34% 0.79% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 12.77 7.26 9.79 8.85 7.13 9.03 11.24 8.88%
EPS 0.27 0.12 -0.22 0.65 0.18 0.48 0.28 -2.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3686 0.3659 0.3657 0.3669 0.3604 0.3586 0.3538 2.77%
Adjusted Per Share Value based on latest NOSH - 53,846
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.36 0.80 1.08 0.95 0.77 0.97 1.21 8.11%
EPS 0.03 0.01 -0.02 0.07 0.02 0.05 0.03 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0393 0.0403 0.0402 0.0395 0.0388 0.0387 0.0382 1.91%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.285 0.20 0.20 0.22 0.22 0.25 0.20 -
P/RPS 2.23 2.75 2.04 2.49 3.09 2.77 1.78 16.22%
P/EPS 105.56 166.67 -93.22 33.85 122.22 52.08 71.43 29.77%
EY 0.95 0.60 -1.07 2.95 0.82 1.92 1.40 -22.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.55 0.55 0.60 0.61 0.70 0.57 22.22%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 29/05/13 28/02/13 23/11/12 30/08/12 23/05/12 28/02/12 -
Price 0.33 0.285 0.49 0.21 0.22 0.24 0.25 -
P/RPS 2.58 3.92 5.01 2.37 3.09 2.66 2.22 10.54%
P/EPS 122.22 237.50 -228.39 32.31 122.22 50.00 89.29 23.30%
EY 0.82 0.42 -0.44 3.10 0.82 2.00 1.12 -18.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.78 1.34 0.57 0.61 0.67 0.71 17.14%

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