[IDEAL] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -10.52%
YoY- -1366.55%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
TTM Result
30/09/09 23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 19,264 16,702 17,248 20,439 26,538 37,013 48,361 -52.05%
PBT -2,259 -3,458 -3,523 -3,749 -3,392 -1,854 -602 187.54%
Tax 0 0 0 0 0 0 0 -
NP -2,259 -3,458 -3,523 -3,749 -3,392 -1,854 -602 187.54%
-
NP to SH -2,259 -3,458 -3,523 -3,749 -3,392 -1,854 -602 187.54%
-
Tax Rate - - - - - - - -
Total Cost 21,523 20,160 20,771 24,188 29,930 38,867 48,963 -48.13%
-
Net Worth 19,062 0 19,440 20,031 20,981 22,528 22,936 -13.73%
Dividend
30/09/09 23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 19,062 0 19,440 20,031 20,981 22,528 22,936 -13.73%
NOSH 53,939 53,939 54,000 54,139 53,993 53,974 53,943 -0.00%
Ratio Analysis
30/09/09 23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -11.73% -20.70% -20.43% -18.34% -12.78% -5.01% -1.24% -
ROE -11.85% 0.00% -18.12% -18.72% -16.17% -8.23% -2.62% -
Per Share
30/09/09 23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 35.71 30.96 31.94 37.75 49.15 68.58 89.65 -52.05%
EPS -4.19 -6.41 -6.52 -6.92 -6.28 -3.43 -1.12 186.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3534 0.00 0.36 0.37 0.3886 0.4174 0.4252 -13.73%
Adjusted Per Share Value based on latest NOSH - 54,139
30/09/09 23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.85 3.34 3.45 4.09 5.31 7.40 9.67 -52.07%
EPS -0.45 -0.69 -0.70 -0.75 -0.68 -0.37 -0.12 187.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0381 0.00 0.0389 0.0401 0.042 0.0451 0.0459 -13.82%
Price Multiplier on Financial Quarter End Date
30/09/09 23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 30/09/09 23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.55 0.25 0.50 0.45 0.39 0.60 0.45 -
P/RPS 1.54 0.81 1.57 1.19 0.79 0.87 0.50 145.58%
P/EPS -13.13 -3.90 -7.66 -6.50 -6.21 -17.47 -40.32 -59.18%
EY -7.61 -25.64 -13.05 -15.39 -16.11 -5.72 -2.48 144.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.00 1.39 1.22 1.00 1.44 1.06 36.15%
Price Multiplier on Announcement Date
30/09/09 23/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date - - 18/08/09 19/05/09 25/02/09 18/11/08 14/08/08 -
Price 0.00 0.00 0.25 0.28 0.40 0.60 0.60 -
P/RPS 0.00 0.00 0.78 0.74 0.81 0.87 0.67 -
P/EPS 0.00 0.00 -3.83 -4.04 -6.37 -17.47 -53.76 -
EY 0.00 0.00 -26.10 -24.73 -15.71 -5.72 -1.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.69 0.76 1.03 1.44 1.41 -

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