[IDEAL] YoY Annualized Quarter Result on 23-Sep-2009 [#3]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
23-Sep-2009 [#3]
Profit Trend
QoQ- 17.99%
YoY- -3.65%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 23/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 17,973 16,293 21,861 18,745 31,860 47,686 31,186 -8.76%
PBT 1,074 838 -1,812 -2,537 -2,448 157 -3,010 -
Tax -133 0 0 0 0 0 0 -
NP 941 838 -1,812 -2,537 -2,448 157 -3,010 -
-
NP to SH 941 838 -1,812 -2,537 -2,448 157 -3,010 -
-
Tax Rate 12.38% 0.00% - - - 0.00% - -
Total Cost 17,032 15,454 23,673 21,282 34,308 47,529 34,197 -10.95%
-
Net Worth 19,773 19,032 16,793 0 22,539 24,227 24,546 -3.53%
Dividend
30/09/12 30/09/11 30/09/10 23/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 23/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 19,773 19,032 16,793 0 22,539 24,227 24,546 -3.53%
NOSH 53,893 54,224 53,928 54,062 54,000 53,636 54,019 -0.03%
Ratio Analysis
30/09/12 30/09/11 30/09/10 23/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.24% 5.15% -8.29% -13.54% -7.68% 0.33% -9.65% -
ROE 4.76% 4.41% -10.79% 0.00% -10.86% 0.65% -12.27% -
Per Share
30/09/12 30/09/11 30/09/10 23/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 33.35 30.05 40.54 34.67 59.00 88.91 57.73 -8.73%
EPS 1.75 1.55 -3.36 -4.69 -4.53 0.29 -5.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3669 0.351 0.3114 0.00 0.4174 0.4517 0.4544 -3.49%
Adjusted Per Share Value based on latest NOSH - 53,939
30/09/12 30/09/11 30/09/10 23/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.59 3.26 4.37 3.75 6.37 9.54 6.24 -8.79%
EPS 0.19 0.17 -0.36 -0.51 -0.49 0.03 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0395 0.0381 0.0336 0.00 0.0451 0.0485 0.0491 -3.55%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 23/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 23/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.22 0.18 0.22 0.25 0.60 0.54 0.49 -
P/RPS 0.66 0.60 0.54 0.72 1.02 0.61 0.85 -4.12%
P/EPS 12.60 11.64 -6.55 -5.33 -13.24 184.09 -8.79 -
EY 7.94 8.59 -15.27 -18.77 -7.56 0.54 -11.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.51 0.71 0.00 1.44 1.20 1.08 -9.32%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 23/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 30/11/11 25/11/10 - 18/11/08 20/11/07 17/11/06 -
Price 0.21 0.18 0.12 0.00 0.60 0.68 0.45 -
P/RPS 0.63 0.60 0.30 0.00 1.02 0.76 0.78 -3.49%
P/EPS 12.02 11.64 -3.57 0.00 -13.24 231.82 -8.07 -
EY 8.32 8.59 -28.00 0.00 -7.56 0.43 -12.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.51 0.39 0.00 1.44 1.51 0.99 -8.78%

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