[IDEAL] YoY Annual (Unaudited) Result on 31-Dec-2012 [#4]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
YoY- -24.62%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 11,327 4,952 16,944 18,862 18,282 22,620 21,139 -9.87%
PBT -1,733 -3,365 -1,514 688 780 152 -2,812 -7.74%
Tax -146 0 1 -100 0 0 0 -
NP -1,879 -3,365 -1,513 588 780 152 -2,812 -6.49%
-
NP to SH -2,098 -3,365 -1,513 588 780 152 -2,812 -4.76%
-
Tax Rate - - - 14.53% 0.00% 0.00% - -
Total Cost 13,206 8,317 18,457 18,274 17,502 22,468 23,951 -9.44%
-
Net Worth 69,904 31,036 18,193 19,614 19,031 18,424 18,161 25.17%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 69,904 31,036 18,193 19,614 19,031 18,424 18,161 25.17%
NOSH 110,468 70,250 54,035 53,781 53,793 54,285 53,973 12.67%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -16.59% -67.95% -8.93% 3.12% 4.27% 0.67% -13.30% -
ROE -3.00% -10.84% -8.32% 3.00% 4.10% 0.82% -15.48% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 10.25 7.05 31.36 35.07 33.99 41.67 39.17 -20.01%
EPS -1.90 -4.79 -2.80 1.09 1.45 0.28 -5.21 -15.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6328 0.4418 0.3367 0.3647 0.3538 0.3394 0.3365 11.09%
Adjusted Per Share Value based on latest NOSH - 55,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2.27 0.99 3.39 3.77 3.66 4.52 4.23 -9.84%
EPS -0.42 -0.67 -0.30 0.12 0.16 0.03 -0.56 -4.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1398 0.0621 0.0364 0.0392 0.0381 0.0368 0.0363 25.18%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.90 0.81 0.59 0.20 0.20 0.12 0.53 -
P/RPS 8.78 11.49 1.88 0.57 0.59 0.29 1.35 36.60%
P/EPS -47.39 -16.91 -21.07 18.29 13.79 42.86 -10.17 29.22%
EY -2.11 -5.91 -4.75 5.47 7.25 2.33 -9.83 -22.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.83 1.75 0.55 0.57 0.35 1.58 -1.76%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 27/02/14 28/02/13 28/02/12 25/02/11 25/02/10 -
Price 0.81 0.88 0.60 0.49 0.25 0.18 0.55 -
P/RPS 7.90 12.48 1.91 1.40 0.74 0.43 1.40 33.41%
P/EPS -42.65 -18.37 -21.43 44.82 17.24 64.29 -10.56 26.18%
EY -2.34 -5.44 -4.67 2.23 5.80 1.56 -9.47 -20.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.99 1.78 1.34 0.71 0.53 1.63 -3.94%

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