[IDEAL] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 6.03%
YoY- -485.22%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 23,693 19,264 16,702 17,248 20,439 26,538 37,013 -29.97%
PBT -2,161 -2,259 -3,458 -3,523 -3,749 -3,392 -1,854 13.01%
Tax 0 0 0 0 0 0 0 -
NP -2,161 -2,259 -3,458 -3,523 -3,749 -3,392 -1,854 13.01%
-
NP to SH -2,161 -2,259 -3,458 -3,523 -3,749 -3,392 -1,854 13.01%
-
Tax Rate - - - - - - - -
Total Cost 25,854 21,523 20,160 20,771 24,188 29,930 38,867 -27.79%
-
Net Worth 18,207 19,062 0 19,440 20,031 20,981 22,528 -15.64%
Dividend
31/12/09 30/09/09 23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 18,207 19,062 0 19,440 20,031 20,981 22,528 -15.64%
NOSH 54,107 53,939 53,939 54,000 54,139 53,993 53,974 0.19%
Ratio Analysis
31/12/09 30/09/09 23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -9.12% -11.73% -20.70% -20.43% -18.34% -12.78% -5.01% -
ROE -11.87% -11.85% 0.00% -18.12% -18.72% -16.17% -8.23% -
Per Share
31/12/09 30/09/09 23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 43.79 35.71 30.96 31.94 37.75 49.15 68.58 -30.11%
EPS -3.99 -4.19 -6.41 -6.52 -6.92 -6.28 -3.43 12.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3365 0.3534 0.00 0.36 0.37 0.3886 0.4174 -15.80%
Adjusted Per Share Value based on latest NOSH - 54,000
31/12/09 30/09/09 23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 4.74 3.85 3.34 3.45 4.09 5.31 7.40 -29.93%
EPS -0.43 -0.45 -0.69 -0.70 -0.75 -0.68 -0.37 12.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0364 0.0381 0.00 0.0389 0.0401 0.042 0.0451 -15.73%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/12/09 30/09/09 23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.53 0.55 0.25 0.50 0.45 0.39 0.60 -
P/RPS 1.21 1.54 0.81 1.57 1.19 0.79 0.87 30.14%
P/EPS -13.27 -13.13 -3.90 -7.66 -6.50 -6.21 -17.47 -19.71%
EY -7.54 -7.61 -25.64 -13.05 -15.39 -16.11 -5.72 24.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.56 0.00 1.39 1.22 1.00 1.44 7.69%
Price Multiplier on Announcement Date
31/12/09 30/09/09 23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date - - - 18/08/09 19/05/09 25/02/09 18/11/08 -
Price 0.00 0.00 0.00 0.25 0.28 0.40 0.60 -
P/RPS 0.00 0.00 0.00 0.78 0.74 0.81 0.87 -
P/EPS 0.00 0.00 0.00 -3.83 -4.04 -6.37 -17.47 -
EY 0.00 0.00 0.00 -26.10 -24.73 -15.71 -5.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.69 0.76 1.03 1.44 -

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