[IDEAL] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- -357.31%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 153,347 11,327 4,952 16,944 18,862 18,282 22,620 37.53%
PBT 22,857 -1,733 -3,365 -1,514 688 780 152 130.42%
Tax -5,802 -146 0 1 -100 0 0 -
NP 17,055 -1,879 -3,365 -1,513 588 780 152 119.46%
-
NP to SH 8,310 -2,098 -3,365 -1,513 588 780 152 94.69%
-
Tax Rate 25.38% - - - 14.53% 0.00% 0.00% -
Total Cost 136,292 13,206 8,317 18,457 18,274 17,502 22,468 35.00%
-
Net Worth 77,493 69,904 31,036 18,193 19,614 19,031 18,424 27.02%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 77,493 69,904 31,036 18,193 19,614 19,031 18,424 27.02%
NOSH 110,468 110,468 70,250 54,035 53,781 53,793 54,285 12.55%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 11.12% -16.59% -67.95% -8.93% 3.12% 4.27% 0.67% -
ROE 10.72% -3.00% -10.84% -8.32% 3.00% 4.10% 0.82% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 138.82 10.25 7.05 31.36 35.07 33.99 41.67 22.18%
EPS 7.52 -1.90 -4.79 -2.80 1.09 1.45 0.28 72.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7015 0.6328 0.4418 0.3367 0.3647 0.3538 0.3394 12.85%
Adjusted Per Share Value based on latest NOSH - 54,104
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 30.67 2.27 0.99 3.39 3.77 3.66 4.52 37.55%
EPS 1.66 -0.42 -0.67 -0.30 0.12 0.16 0.03 95.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.155 0.1398 0.0621 0.0364 0.0392 0.0381 0.0369 26.99%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.75 0.90 0.81 0.59 0.20 0.20 0.12 -
P/RPS 0.54 8.78 11.49 1.88 0.57 0.59 0.29 10.90%
P/EPS 9.97 -47.39 -16.91 -21.07 18.29 13.79 42.86 -21.56%
EY 10.03 -2.11 -5.91 -4.75 5.47 7.25 2.33 27.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.42 1.83 1.75 0.55 0.57 0.35 20.45%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 27/02/14 28/02/13 28/02/12 25/02/11 -
Price 0.79 0.81 0.88 0.60 0.49 0.25 0.18 -
P/RPS 0.57 7.90 12.48 1.91 1.40 0.74 0.43 4.80%
P/EPS 10.50 -42.65 -18.37 -21.43 44.82 17.24 64.29 -26.04%
EY 9.52 -2.34 -5.44 -4.67 2.23 5.80 1.56 35.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.28 1.99 1.78 1.34 0.71 0.53 13.43%

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