[IDEAL] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
04-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -8.7%
YoY- -89.64%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 29,940 36,087 40,341 45,101 50,234 64,831 68,315 -42.38%
PBT -14,415 -14,490 -15,059 -7,595 -6,987 -6,442 -5,717 85.56%
Tax 0 1,361 3,235 5,764 6,987 6,442 5,717 -
NP -14,415 -13,129 -11,824 -1,831 0 0 0 -
-
NP to SH -14,415 -14,490 -15,059 -7,595 -6,987 -6,442 -5,717 85.56%
-
Tax Rate - - - - - - - -
Total Cost 44,355 49,216 52,165 46,932 50,234 64,831 68,315 -25.07%
-
Net Worth 10,073 11,339 12,779 22,684 2,534,700 26,102 27,921 -49.41%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 10,073 11,339 12,779 22,684 2,534,700 26,102 27,921 -49.41%
NOSH 17,988 18,000 17,998 18,003 1,863,750 18,001 18,013 -0.09%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin -48.15% -36.38% -29.31% -4.06% 0.00% 0.00% 0.00% -
ROE -143.09% -127.78% -117.84% -33.48% -0.28% -24.68% -20.48% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 166.44 200.48 224.13 250.51 2.70 360.13 379.24 -42.33%
EPS -80.13 -80.50 -83.67 -42.19 -0.37 -35.79 -31.74 85.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.63 0.71 1.26 1.36 1.45 1.55 -49.36%
Adjusted Per Share Value based on latest NOSH - 18,003
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 5.99 7.22 8.07 9.02 10.05 12.97 13.66 -42.36%
EPS -2.88 -2.90 -3.01 -1.52 -1.40 -1.29 -1.14 85.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0201 0.0227 0.0256 0.0454 5.0696 0.0522 0.0558 -49.46%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.19 1.05 1.20 1.07 1.00 1.09 1.60 -
P/RPS 0.71 0.52 0.54 0.43 37.10 0.30 0.42 42.04%
P/EPS -1.49 -1.30 -1.43 -2.54 -266.75 -3.05 -5.04 -55.72%
EY -67.34 -76.67 -69.72 -39.43 -0.37 -32.83 -19.84 126.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.67 1.69 0.85 0.74 0.75 1.03 62.53%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 13/08/02 13/05/02 25/02/02 04/02/02 14/08/01 11/05/01 22/02/01 -
Price 1.06 1.19 1.16 1.35 0.93 1.30 1.24 -
P/RPS 0.64 0.59 0.52 0.54 34.50 0.36 0.33 55.70%
P/EPS -1.32 -1.48 -1.39 -3.20 -248.07 -3.63 -3.91 -51.61%
EY -75.60 -67.65 -72.13 -31.25 -0.40 -27.53 -25.59 106.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.89 1.63 1.07 0.68 0.90 0.80 77.66%

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