[IDEAL] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
13-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 3.78%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 28,821 31,063 29,940 36,087 40,341 45,101 50,234 -30.88%
PBT -12,565 -15,156 -14,415 -14,490 -15,059 -7,595 -6,987 47.72%
Tax 0 0 0 1,361 3,235 5,764 6,987 -
NP -12,565 -15,156 -14,415 -13,129 -11,824 -1,831 0 -
-
NP to SH -12,565 -15,156 -14,415 -14,490 -15,059 -7,595 -6,987 47.72%
-
Tax Rate - - - - - - - -
Total Cost 41,386 46,219 44,355 49,216 52,165 46,932 50,234 -12.08%
-
Net Worth 14,169 7,559 10,073 11,339 12,779 22,684 2,534,700 -96.82%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 14,169 7,559 10,073 11,339 12,779 22,684 2,534,700 -96.82%
NOSH 21,148 17,999 17,988 18,000 17,998 18,003 1,863,750 -94.90%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -43.60% -48.79% -48.15% -36.38% -29.31% -4.06% 0.00% -
ROE -88.68% -200.48% -143.09% -127.78% -117.84% -33.48% -0.28% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 136.28 172.57 166.44 200.48 224.13 250.51 2.70 1256.05%
EPS -59.41 -84.20 -80.13 -80.50 -83.67 -42.19 -0.37 2826.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.42 0.56 0.63 0.71 1.26 1.36 -37.54%
Adjusted Per Share Value based on latest NOSH - 18,000
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 5.76 6.21 5.99 7.22 8.07 9.02 10.05 -30.93%
EPS -2.51 -3.03 -2.88 -2.90 -3.01 -1.52 -1.40 47.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0283 0.0151 0.0201 0.0227 0.0256 0.0454 5.0696 -96.82%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.89 0.84 1.19 1.05 1.20 1.07 1.00 -
P/RPS 0.65 0.49 0.71 0.52 0.54 0.43 37.10 -93.20%
P/EPS -1.50 -1.00 -1.49 -1.30 -1.43 -2.54 -266.75 -96.80%
EY -66.76 -100.24 -67.34 -76.67 -69.72 -39.43 -0.37 3063.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 2.00 2.13 1.67 1.69 0.85 0.74 47.66%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 19/11/02 13/08/02 13/05/02 25/02/02 04/02/02 14/08/01 -
Price 0.86 0.79 1.06 1.19 1.16 1.35 0.93 -
P/RPS 0.63 0.46 0.64 0.59 0.52 0.54 34.50 -93.01%
P/EPS -1.45 -0.94 -1.32 -1.48 -1.39 -3.20 -248.07 -96.72%
EY -69.08 -106.58 -75.60 -67.65 -72.13 -31.25 -0.40 2972.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.88 1.89 1.89 1.63 1.07 0.68 52.27%

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