[IDEAL] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 17.1%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 18,862 18,282 22,620 21,139 26,538 48,883 39,078 -11.42%
PBT 688 780 152 -2,812 -3,392 101 -2,519 -
Tax -100 0 0 0 0 0 0 -
NP 588 780 152 -2,812 -3,392 101 -2,519 -
-
NP to SH 588 780 152 -2,812 -3,392 101 -2,519 -
-
Tax Rate 14.53% 0.00% 0.00% - - 0.00% - -
Total Cost 18,274 17,502 22,468 23,951 29,930 48,782 41,597 -12.80%
-
Net Worth 19,614 19,031 18,424 18,161 20,989 23,995 23,984 -3.29%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 19,614 19,031 18,424 18,161 20,989 23,995 23,984 -3.29%
NOSH 53,781 53,793 54,285 53,973 54,012 53,157 54,055 -0.08%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.12% 4.27% 0.67% -13.30% -12.78% 0.21% -6.45% -
ROE 3.00% 4.10% 0.82% -15.48% -16.16% 0.42% -10.50% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 35.07 33.99 41.67 39.17 49.13 91.96 72.29 -11.34%
EPS 1.09 1.45 0.28 -5.21 -6.28 0.19 -4.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3647 0.3538 0.3394 0.3365 0.3886 0.4514 0.4437 -3.21%
Adjusted Per Share Value based on latest NOSH - 54,107
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.77 3.66 4.52 4.23 5.31 9.78 7.82 -11.44%
EPS 0.12 0.16 0.03 -0.56 -0.68 0.02 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0392 0.0381 0.0369 0.0363 0.042 0.048 0.048 -3.31%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.20 0.20 0.12 0.53 0.39 0.44 0.48 -
P/RPS 0.57 0.59 0.29 1.35 0.79 0.48 0.66 -2.41%
P/EPS 18.29 13.79 42.86 -10.17 -6.21 231.58 -10.30 -
EY 5.47 7.25 2.33 -9.83 -16.10 0.43 -9.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.57 0.35 1.58 1.00 0.97 1.08 -10.62%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 25/02/11 25/02/10 25/02/09 26/02/08 16/02/07 -
Price 0.49 0.25 0.18 0.55 0.40 0.55 0.58 -
P/RPS 1.40 0.74 0.43 1.40 0.81 0.60 0.80 9.76%
P/EPS 44.82 17.24 64.29 -10.56 -6.37 289.47 -12.45 -
EY 2.23 5.80 1.56 -9.47 -15.70 0.35 -8.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.71 0.53 1.63 1.03 1.22 1.31 0.37%

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