[IDEAL] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -80.46%
YoY- -50.0%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,512 200 9,076 345 631 2,077 1,899 -14.08%
PBT 501 -81 -1,333 -1,404 -778 -461 -722 -
Tax -114 -34 -37 0 0 0 0 -
NP 387 -115 -1,370 -1,404 -778 -461 -722 -
-
NP to SH 196 -115 -1,370 -1,404 -778 -461 -722 -
-
Tax Rate 22.75% - - - - - - -
Total Cost 1,125 315 10,446 1,749 1,409 2,538 2,621 -43.06%
-
Net Worth 30,337 30,237 29,669 31,014 16,229 17,073 17,419 44.70%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 30,337 30,237 29,669 31,014 16,229 17,073 17,419 44.70%
NOSH 69,999 71,875 70,256 70,200 54,027 54,235 53,880 19.04%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 25.60% -57.50% -15.09% -406.96% -123.30% -22.20% -38.02% -
ROE 0.65% -0.38% -4.62% -4.53% -4.79% -2.70% -4.14% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.16 0.28 12.92 0.49 1.17 3.83 3.52 -27.76%
EPS 0.28 -0.16 -1.95 -2.00 -1.44 -0.85 -1.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4334 0.4207 0.4223 0.4418 0.3004 0.3148 0.3233 21.55%
Adjusted Per Share Value based on latest NOSH - 70,200
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 0.30 0.04 1.82 0.07 0.13 0.42 0.38 -14.56%
EPS 0.04 -0.02 -0.27 -0.28 -0.16 -0.09 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0607 0.0605 0.0593 0.062 0.0325 0.0341 0.0348 44.85%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.795 0.855 0.89 0.81 0.81 0.92 0.60 -
P/RPS 36.81 307.27 6.89 164.82 69.35 24.02 17.02 67.16%
P/EPS 283.93 -534.38 -45.64 -40.50 -56.25 -108.24 -44.78 -
EY 0.35 -0.19 -2.19 -2.47 -1.78 -0.92 -2.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.03 2.11 1.83 2.70 2.92 1.86 -1.07%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 17/11/15 27/07/15 07/05/15 27/02/15 28/11/14 26/08/14 14/05/14 -
Price 0.85 0.84 0.90 0.88 0.855 0.84 1.06 -
P/RPS 39.35 301.88 6.97 179.06 73.21 21.93 30.08 19.59%
P/EPS 303.57 -525.00 -46.15 -44.00 -59.37 -98.82 -79.10 -
EY 0.33 -0.19 -2.17 -2.27 -1.68 -1.01 -1.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.00 2.13 1.99 2.85 2.67 3.28 -29.03%

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