[IDEAL] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 26.54%
YoY- 88.36%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 18,862 19,542 18,302 20,208 18,282 18,444 21,010 -6.90%
PBT 688 957 659 987 780 2,140 1,904 -49.11%
Tax -100 -100 -81 0 0 0 0 -
NP 588 857 578 987 780 2,140 1,904 -54.14%
-
NP to SH 588 857 578 987 780 2,140 1,904 -54.14%
-
Tax Rate 14.53% 10.45% 12.29% 0.00% 0.00% 0.00% 0.00% -
Total Cost 18,274 18,685 17,724 19,221 17,502 16,304 19,106 -2.91%
-
Net Worth 20,113 19,756 19,421 19,349 19,079 19,170 18,824 4.49%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 20,113 19,756 19,421 19,349 19,079 19,170 18,824 4.49%
NOSH 55,000 53,846 53,888 53,958 53,928 54,615 53,829 1.43%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.12% 4.39% 3.16% 4.88% 4.27% 11.60% 9.06% -
ROE 2.92% 4.34% 2.98% 5.10% 4.09% 11.16% 10.11% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 34.29 36.29 33.96 37.45 33.90 33.77 39.03 -8.23%
EPS 1.07 1.59 1.07 1.83 1.45 3.92 3.54 -54.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3657 0.3669 0.3604 0.3586 0.3538 0.351 0.3497 3.01%
Adjusted Per Share Value based on latest NOSH - 53,958
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.77 3.91 3.66 4.04 3.66 3.69 4.20 -6.91%
EPS 0.12 0.17 0.12 0.20 0.16 0.43 0.38 -53.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0402 0.0395 0.0388 0.0387 0.0382 0.0383 0.0376 4.53%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.20 0.22 0.22 0.25 0.20 0.18 0.175 -
P/RPS 0.58 0.61 0.65 0.67 0.59 0.53 0.45 18.34%
P/EPS 18.71 13.82 20.51 13.67 13.83 4.59 4.95 141.67%
EY 5.35 7.23 4.88 7.32 7.23 21.77 20.21 -58.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.61 0.70 0.57 0.51 0.50 6.52%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 23/11/12 30/08/12 23/05/12 28/02/12 30/11/11 17/08/11 -
Price 0.49 0.21 0.22 0.24 0.25 0.18 0.18 -
P/RPS 1.43 0.58 0.65 0.64 0.74 0.53 0.46 112.27%
P/EPS 45.83 13.19 20.51 13.12 17.28 4.59 5.09 329.92%
EY 2.18 7.58 4.88 7.62 5.79 21.77 19.65 -76.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.57 0.61 0.67 0.71 0.51 0.51 89.85%

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