[IDEAL] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 90.8%
YoY- 96.41%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 48,361 51,359 48,883 51,453 41,443 38,914 39,078 15.28%
PBT -602 296 101 -143 -1,554 -2,536 -2,518 -61.51%
Tax 0 0 0 0 0 0 0 -
NP -602 296 101 -143 -1,554 -2,536 -2,518 -61.51%
-
NP to SH -602 296 101 -143 -1,554 -2,536 -2,518 -61.51%
-
Tax Rate - 0.00% 0.00% - - - - -
Total Cost 48,963 51,063 48,782 51,596 42,997 41,450 41,596 11.49%
-
Net Worth 22,936 23,800 25,579 243 23,996 23,188 24,126 -3.31%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 22,936 23,800 25,579 243 23,996 23,188 24,126 -3.31%
NOSH 53,943 54,166 56,666 539 55,000 54,166 54,375 -0.53%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -1.24% 0.58% 0.21% -0.28% -3.75% -6.52% -6.44% -
ROE -2.62% 1.24% 0.39% -58.67% -6.48% -10.94% -10.44% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 89.65 94.82 86.26 9,535.22 75.35 71.84 71.87 15.89%
EPS -1.12 0.55 0.18 -26.50 -2.83 -4.68 -4.63 -61.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4252 0.4394 0.4514 0.4517 0.4363 0.4281 0.4437 -2.80%
Adjusted Per Share Value based on latest NOSH - 539
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 9.67 10.27 9.78 10.29 8.29 7.78 7.82 15.22%
EPS -0.12 0.06 0.02 -0.03 -0.31 -0.51 -0.50 -61.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0459 0.0476 0.0512 0.0005 0.048 0.0464 0.0483 -3.34%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.45 0.50 0.44 0.54 0.65 0.80 0.48 -
P/RPS 0.50 0.53 0.51 0.01 0.86 1.11 0.67 -17.74%
P/EPS -40.32 91.50 246.86 -2.04 -23.01 -17.09 -10.37 147.46%
EY -2.48 1.09 0.41 -49.08 -4.35 -5.85 -9.65 -59.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.14 0.97 1.20 1.49 1.87 1.08 -1.23%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 14/08/08 13/05/08 26/02/08 20/11/07 15/08/07 24/05/07 16/02/07 -
Price 0.60 0.60 0.55 0.68 0.78 0.63 0.58 -
P/RPS 0.67 0.63 0.64 0.01 1.04 0.88 0.81 -11.89%
P/EPS -53.76 109.80 308.58 -2.57 -27.61 -13.46 -12.52 164.41%
EY -1.86 0.91 0.32 -38.97 -3.62 -7.43 -7.98 -62.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.37 1.22 1.51 1.79 1.47 1.31 5.03%

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