[IDEAL] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -155.34%
YoY- 41.54%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 30/06/09 CAGR
Revenue 6,090 6,083 4,223 7,080 5,205 5,205 6,203 -1.45%
PBT -165 -874 -320 -909 -356 -356 -540 -61.20%
Tax 0 0 0 0 0 0 0 -
NP -165 -874 -320 -909 -356 -356 -540 -61.20%
-
NP to SH -165 -874 -320 -909 -356 -356 -540 -61.20%
-
Tax Rate - - - - - - - -
Total Cost 6,255 6,957 4,543 7,989 5,561 5,561 6,743 -5.82%
-
Net Worth 16,574 16,962 17,930 18,207 19,062 0 19,440 -11.96%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 30/06/09 CAGR
Net Worth 16,574 16,962 17,930 18,207 19,062 0 19,440 -11.96%
NOSH 53,225 53,950 54,237 54,107 53,939 53,939 54,000 -1.14%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 30/06/09 CAGR
NP Margin -2.71% -14.37% -7.58% -12.84% -6.84% -6.84% -8.71% -
ROE -1.00% -5.15% -1.78% -4.99% -1.87% 0.00% -2.78% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 30/06/09 CAGR
RPS 11.44 11.28 7.79 13.09 9.65 9.65 11.49 -0.34%
EPS -0.31 -1.62 -0.59 -1.68 -0.66 -0.66 -1.00 -60.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3114 0.3144 0.3306 0.3365 0.3534 0.00 0.36 -10.93%
Adjusted Per Share Value based on latest NOSH - 54,107
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 30/06/09 CAGR
RPS 1.22 1.22 0.84 1.42 1.04 1.04 1.24 -1.29%
EPS -0.03 -0.17 -0.06 -0.18 -0.07 -0.07 -0.11 -64.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0332 0.0339 0.0359 0.0364 0.0381 0.00 0.0389 -11.88%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 30/06/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 30/06/09 -
Price 0.22 0.17 0.38 0.53 0.55 0.25 0.50 -
P/RPS 1.92 1.51 4.88 4.05 5.70 2.59 4.35 -47.96%
P/EPS -70.97 -10.49 -64.41 -31.55 -83.33 -37.88 -50.00 32.27%
EY -1.41 -9.53 -1.55 -3.17 -1.20 -2.64 -2.00 -24.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.54 1.15 1.58 1.56 0.00 1.39 -41.52%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 30/06/09 CAGR
Date 25/11/10 18/08/10 18/05/10 25/02/10 18/11/09 - 18/08/09 -
Price 0.12 0.35 0.18 0.55 0.55 0.00 0.25 -
P/RPS 1.05 3.10 2.31 4.20 5.70 0.00 2.18 -44.20%
P/EPS -38.71 -21.60 -30.51 -32.74 -83.33 0.00 -25.00 41.79%
EY -2.58 -4.63 -3.28 -3.05 -1.20 0.00 -4.00 -29.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 1.11 0.54 1.63 1.56 0.00 0.69 -36.59%

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