[IDEAL] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 91.38%
YoY- 51.11%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 9,553 8,171 9,373 6,511 4,289 9,001 7,952 12.97%
PBT -5,051 3,932 -577 -638 -7,402 -2,572 -1,288 148.06%
Tax -51 -271 -16 0 0 0 1,288 -
NP -5,102 3,661 -593 -638 -7,402 -2,572 0 -
-
NP to SH -5,102 3,661 -593 -638 -7,402 -2,572 -1,288 149.72%
-
Tax Rate - 6.89% - - - - - -
Total Cost 14,655 4,510 9,966 7,149 11,691 11,573 7,952 50.14%
-
Net Worth 35,152 38,337 34,501 35,684 14,169 7,559 10,073 129.54%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 35,152 38,337 34,501 35,684 14,169 7,559 10,073 129.54%
NOSH 56,688 53,997 53,909 54,067 21,148 17,999 17,988 114.50%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -53.41% 44.80% -6.33% -9.80% -172.58% -28.57% 0.00% -
ROE -14.51% 9.55% -1.72% -1.79% -52.24% -34.02% -12.79% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 16.85 15.13 17.39 12.04 20.28 50.01 44.21 -47.33%
EPS -9.45 6.78 -1.00 -1.18 -35.00 -14.29 -7.16 20.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6201 0.71 0.64 0.66 0.67 0.42 0.56 7.01%
Adjusted Per Share Value based on latest NOSH - 54,067
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 1.91 1.63 1.87 1.30 0.86 1.80 1.59 12.96%
EPS -1.02 0.73 -0.12 -0.13 -1.48 -0.51 -0.26 148.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0703 0.0767 0.069 0.0714 0.0283 0.0151 0.0201 129.88%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.40 1.14 1.04 0.98 0.89 0.84 1.19 -
P/RPS 8.31 7.53 5.98 8.14 4.39 1.68 2.69 111.67%
P/EPS -15.56 16.81 -94.55 -83.05 -2.54 -5.88 -16.62 -4.28%
EY -6.43 5.95 -1.06 -1.20 -39.33 -17.01 -6.02 4.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 1.61 1.63 1.48 1.33 2.00 2.13 4.01%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/03/04 14/11/03 15/10/03 28/05/03 24/02/03 19/11/02 13/08/02 -
Price 1.43 1.68 1.14 0.94 0.86 0.79 1.06 -
P/RPS 8.49 11.10 6.56 7.81 4.24 1.58 2.40 131.63%
P/EPS -15.89 24.78 -103.64 -79.66 -2.46 -5.53 -14.80 4.83%
EY -6.29 4.04 -0.96 -1.26 -40.70 -18.09 -6.75 -4.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 2.37 1.78 1.42 1.28 1.88 1.89 14.27%

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