[IDEAL] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 10.18%
YoY- 48.23%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 CAGR
Revenue 22,620 23,476 22,591 21,713 23,693 19,264 16,702 26.94%
PBT 152 -2,268 -2,459 -1,941 -2,161 -2,259 -3,458 -
Tax 0 0 0 0 0 0 0 -
NP 152 -2,268 -2,459 -1,941 -2,161 -2,259 -3,458 -
-
NP to SH 152 -2,268 -2,459 -1,941 -2,161 -2,259 -3,458 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 22,468 25,744 25,050 23,654 25,854 21,523 20,160 8.90%
-
Net Worth 18,315 16,574 16,962 17,930 18,207 19,062 0 -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 CAGR
Net Worth 18,315 16,574 16,962 17,930 18,207 19,062 0 -
NOSH 53,964 53,225 53,950 54,237 54,107 53,939 53,939 0.03%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 CAGR
NP Margin 0.67% -9.66% -10.88% -8.94% -9.12% -11.73% -20.70% -
ROE 0.83% -13.68% -14.50% -10.82% -11.87% -11.85% 0.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 CAGR
RPS 41.92 44.11 41.87 40.03 43.79 35.71 30.96 26.92%
EPS 0.28 -4.26 -4.56 -3.58 -3.99 -4.19 -6.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3394 0.3114 0.3144 0.3306 0.3365 0.3534 0.00 -
Adjusted Per Share Value based on latest NOSH - 54,237
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 CAGR
RPS 4.52 4.70 4.52 4.34 4.74 3.85 3.34 26.86%
EPS 0.03 -0.45 -0.49 -0.39 -0.43 -0.45 -0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0366 0.0332 0.0339 0.0359 0.0364 0.0381 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 -
Price 0.12 0.22 0.17 0.38 0.53 0.55 0.25 -
P/RPS 0.29 0.50 0.41 0.95 1.21 1.54 0.81 -55.42%
P/EPS 42.60 -5.16 -3.73 -10.62 -13.27 -13.13 -3.90 -
EY 2.35 -19.37 -26.81 -9.42 -7.54 -7.61 -25.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.71 0.54 1.15 1.58 1.56 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 23/09/09 CAGR
Date 25/02/11 25/11/10 18/08/10 - - - - -
Price 0.18 0.12 0.35 0.00 0.00 0.00 0.00 -
P/RPS 0.43 0.27 0.84 0.00 0.00 0.00 0.00 -
P/EPS 63.91 -2.82 -7.68 0.00 0.00 0.00 0.00 -
EY 1.56 -35.51 -13.02 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.39 1.11 0.00 0.00 0.00 0.00 -

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