[IDEAL] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 170.63%
YoY- 104.01%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 37,013 48,361 51,359 48,883 51,453 41,443 38,914 -3.27%
PBT -1,854 -602 296 101 -143 -1,554 -2,536 -18.80%
Tax 0 0 0 0 0 0 0 -
NP -1,854 -602 296 101 -143 -1,554 -2,536 -18.80%
-
NP to SH -1,854 -602 296 101 -143 -1,554 -2,536 -18.80%
-
Tax Rate - - 0.00% 0.00% - - - -
Total Cost 38,867 48,963 51,063 48,782 51,596 42,997 41,450 -4.18%
-
Net Worth 22,528 22,936 23,800 25,579 243 23,996 23,188 -1.90%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 22,528 22,936 23,800 25,579 243 23,996 23,188 -1.90%
NOSH 53,974 53,943 54,166 56,666 539 55,000 54,166 -0.23%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -5.01% -1.24% 0.58% 0.21% -0.28% -3.75% -6.52% -
ROE -8.23% -2.62% 1.24% 0.39% -58.67% -6.48% -10.94% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 68.58 89.65 94.82 86.26 9,535.22 75.35 71.84 -3.04%
EPS -3.43 -1.12 0.55 0.18 -26.50 -2.83 -4.68 -18.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4174 0.4252 0.4394 0.4514 0.4517 0.4363 0.4281 -1.66%
Adjusted Per Share Value based on latest NOSH - 56,666
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 7.40 9.67 10.27 9.78 10.29 8.29 7.78 -3.27%
EPS -0.37 -0.12 0.06 0.02 -0.03 -0.31 -0.51 -19.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0451 0.0459 0.0476 0.0512 0.0005 0.048 0.0464 -1.87%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.60 0.45 0.50 0.44 0.54 0.65 0.80 -
P/RPS 0.87 0.50 0.53 0.51 0.01 0.86 1.11 -14.95%
P/EPS -17.47 -40.32 91.50 246.86 -2.04 -23.01 -17.09 1.47%
EY -5.72 -2.48 1.09 0.41 -49.08 -4.35 -5.85 -1.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.06 1.14 0.97 1.20 1.49 1.87 -15.94%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 14/08/08 13/05/08 26/02/08 20/11/07 15/08/07 24/05/07 -
Price 0.60 0.60 0.60 0.55 0.68 0.78 0.63 -
P/RPS 0.87 0.67 0.63 0.64 0.01 1.04 0.88 -0.75%
P/EPS -17.47 -53.76 109.80 308.58 -2.57 -27.61 -13.46 18.93%
EY -5.72 -1.86 0.91 0.32 -38.97 -3.62 -7.43 -15.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.41 1.37 1.22 1.51 1.79 1.47 -1.36%

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