[IDEAL] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 23.19%
YoY- -9.33%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 17,432 17,392 20,612 17,708 36,288 37,332 32,602 -9.89%
PBT 874 1,116 -2,388 -3,094 -2,830 -1,426 -3,354 -
Tax -162 0 0 0 0 0 0 -
NP 712 1,116 -2,388 -3,094 -2,830 -1,426 -3,354 -
-
NP to SH 712 1,116 -2,388 -3,094 -2,830 -1,426 -3,354 -
-
Tax Rate 18.54% 0.00% - - - - - -
Total Cost 16,720 16,276 23,000 20,802 39,118 38,758 35,956 -11.97%
-
Net Worth 19,439 18,944 16,986 19,472 22,964 23,566 25,079 -4.15%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 19,439 18,944 16,986 19,472 22,964 23,566 25,079 -4.15%
NOSH 53,939 54,174 54,027 54,090 54,007 54,015 53,922 0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.08% 6.42% -11.59% -17.47% -7.80% -3.82% -10.29% -
ROE 3.66% 5.89% -14.06% -15.89% -12.32% -6.05% -13.37% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 32.32 32.10 38.15 32.74 67.19 69.11 60.46 -9.90%
EPS 1.32 2.06 -4.42 -5.72 -5.24 -2.64 -6.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3604 0.3497 0.3144 0.36 0.4252 0.4363 0.4651 -4.15%
Adjusted Per Share Value based on latest NOSH - 54,000
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 3.49 3.48 4.12 3.54 7.26 7.47 6.52 -9.88%
EPS 0.14 0.22 -0.48 -0.62 -0.57 -0.29 -0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0389 0.0379 0.034 0.0389 0.0459 0.0471 0.0502 -4.15%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.22 0.175 0.17 0.50 0.45 0.65 0.60 -
P/RPS 0.68 0.55 0.45 1.53 0.67 0.94 0.99 -6.06%
P/EPS 16.67 8.50 -3.85 -8.74 -8.59 -24.62 -9.65 -
EY 6.00 11.77 -26.00 -11.44 -11.64 -4.06 -10.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.50 0.54 1.39 1.06 1.49 1.29 -11.72%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 17/08/11 18/08/10 18/08/09 14/08/08 15/08/07 30/08/06 -
Price 0.22 0.18 0.35 0.25 0.60 0.78 0.60 -
P/RPS 0.68 0.56 0.92 0.76 0.89 1.13 0.99 -6.06%
P/EPS 16.67 8.74 -7.92 -4.37 -11.45 -29.55 -9.65 -
EY 6.00 11.44 -12.63 -22.88 -8.73 -3.38 -10.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.51 1.11 0.69 1.41 1.79 1.29 -11.72%

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