[IDEAL] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -112.05%
YoY- -363.27%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 6,903 10,112 14,848 16,944 20,030 20,954 17,983 -47.15%
PBT -2,897 -2,931 -2,315 -1,514 -696 485 508 -
Tax 0 -10 -21 -34 -34 -43 -113 -
NP -2,897 -2,941 -2,336 -1,548 -730 442 395 -
-
NP to SH -2,897 -2,941 -2,336 -1,548 -730 442 395 -
-
Tax Rate - - - - - 8.87% 22.24% -
Total Cost 9,800 13,053 17,184 18,492 20,760 20,512 17,588 -32.26%
-
Net Worth 16,229 17,073 17,419 18,216 19,111 19,658 20,124 -13.34%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 16,229 17,073 17,419 18,216 19,111 19,658 20,124 -13.34%
NOSH 54,027 54,235 53,880 54,104 54,078 53,333 55,000 -1.18%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -41.97% -29.08% -15.73% -9.14% -3.64% 2.11% 2.20% -
ROE -17.85% -17.23% -13.41% -8.50% -3.82% 2.25% 1.96% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 12.78 18.64 27.56 31.32 37.04 39.29 32.70 -46.51%
EPS -5.36 -5.42 -4.34 -2.86 -1.35 0.83 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3004 0.3148 0.3233 0.3367 0.3534 0.3686 0.3659 -12.31%
Adjusted Per Share Value based on latest NOSH - 54,104
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.38 2.02 2.97 3.39 4.01 4.19 3.60 -47.19%
EPS -0.58 -0.59 -0.47 -0.31 -0.15 0.09 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0325 0.0341 0.0348 0.0364 0.0382 0.0393 0.0403 -13.34%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.81 0.92 0.60 0.59 0.59 0.285 0.20 -
P/RPS 6.34 4.93 2.18 1.88 1.59 0.73 0.61 375.57%
P/EPS -15.11 -16.97 -13.84 -20.62 -43.71 34.39 27.85 -
EY -6.62 -5.89 -7.23 -4.85 -2.29 2.91 3.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 2.92 1.86 1.75 1.67 0.77 0.55 188.56%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 26/08/14 14/05/14 27/02/14 20/11/13 27/08/13 29/05/13 -
Price 0.855 0.84 1.06 0.60 0.60 0.33 0.285 -
P/RPS 6.69 4.51 3.85 1.92 1.62 0.84 0.87 289.10%
P/EPS -15.95 -15.49 -24.45 -20.97 -44.45 39.82 39.68 -
EY -6.27 -6.46 -4.09 -4.77 -2.25 2.51 2.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.85 2.67 3.28 1.78 1.70 0.90 0.78 137.04%

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