[IDEAL] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 24.37%
YoY- 2.14%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 33,461 33,901 32,515 29,901 29,143 26,683 25,978 18.36%
PBT -3,978 -4,828 -5,273 -5,616 -7,426 -7,013 -6,311 -26.46%
Tax 0 0 0 0 0 0 5 -
NP -3,978 -4,828 -5,273 -5,616 -7,426 -7,013 -6,306 -26.42%
-
NP to SH -3,978 -4,828 -5,273 -5,616 -7,426 -7,013 -6,306 -26.42%
-
Tax Rate - - - - - - - -
Total Cost 37,439 38,729 37,788 35,517 36,569 33,696 32,284 10.37%
-
Net Worth 24,631 25,180 21,080 22,119 23,743 24,820 26,419 -4.56%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 24,631 25,180 21,080 22,119 23,743 24,820 26,419 -4.56%
NOSH 54,205 54,140 54,052 53,949 53,962 53,958 53,917 0.35%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -11.89% -14.24% -16.22% -18.78% -25.48% -26.28% -24.27% -
ROE -16.15% -19.17% -25.01% -25.39% -31.28% -28.25% -23.87% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 61.73 62.62 60.15 55.42 54.01 49.45 48.18 17.94%
EPS -7.34 -8.92 -9.76 -10.41 -13.76 -13.00 -11.70 -26.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4544 0.4651 0.39 0.41 0.44 0.46 0.49 -4.89%
Adjusted Per Share Value based on latest NOSH - 53,949
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 6.69 6.78 6.50 5.98 5.83 5.34 5.20 18.27%
EPS -0.80 -0.97 -1.05 -1.12 -1.49 -1.40 -1.26 -26.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0493 0.0504 0.0422 0.0442 0.0475 0.0496 0.0528 -4.46%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.49 0.60 0.86 0.88 0.89 0.96 1.20 -
P/RPS 0.79 0.96 1.43 1.59 1.65 1.94 2.49 -53.44%
P/EPS -6.68 -6.73 -8.82 -8.45 -6.47 -7.39 -10.26 -24.86%
EY -14.98 -14.86 -11.34 -11.83 -15.46 -13.54 -9.75 33.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.29 2.21 2.15 2.02 2.09 2.45 -42.04%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 30/08/06 26/05/06 21/02/06 16/11/05 17/08/05 20/05/05 -
Price 0.45 0.60 0.60 0.86 0.88 0.96 1.06 -
P/RPS 0.73 0.96 1.00 1.55 1.63 1.94 2.20 -52.03%
P/EPS -6.13 -6.73 -6.15 -8.26 -6.39 -7.39 -9.06 -22.91%
EY -16.31 -14.86 -16.26 -12.10 -15.64 -13.54 -11.03 29.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.29 1.54 2.10 2.00 2.09 2.16 -40.52%

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