[IDEAL] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -31.27%
YoY- -36.2%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 18,552 7,952 21,616 17,432 17,392 20,612 17,708 0.77%
PBT -2,830 -2,366 468 874 1,116 -2,388 -3,094 -1.47%
Tax -142 0 -48 -162 0 0 0 -
NP -2,972 -2,366 420 712 1,116 -2,388 -3,094 -0.66%
-
NP to SH -2,972 -2,366 420 712 1,116 -2,388 -3,094 -0.66%
-
Tax Rate - - 10.26% 18.54% 0.00% - - -
Total Cost 21,524 10,318 21,196 16,720 16,276 23,000 20,802 0.57%
-
Net Worth 29,488 17,004 19,847 19,439 18,944 16,986 19,472 7.15%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 29,488 17,004 19,847 19,439 18,944 16,986 19,472 7.15%
NOSH 70,094 54,018 53,846 53,939 54,174 54,027 54,090 4.41%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -16.02% -29.75% 1.94% 4.08% 6.42% -11.59% -17.47% -
ROE -10.08% -13.91% 2.12% 3.66% 5.89% -14.06% -15.89% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 26.47 14.72 40.14 32.32 32.10 38.15 32.74 -3.47%
EPS -4.24 -4.38 0.78 1.32 2.06 -4.42 -5.72 -4.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4207 0.3148 0.3686 0.3604 0.3497 0.3144 0.36 2.62%
Adjusted Per Share Value based on latest NOSH - 53,888
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 3.71 1.59 4.32 3.49 3.48 4.12 3.54 0.78%
EPS -0.59 -0.47 0.08 0.14 0.22 -0.48 -0.62 -0.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.059 0.034 0.0397 0.0389 0.0379 0.034 0.0389 7.18%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.855 0.92 0.285 0.22 0.175 0.17 0.50 -
P/RPS 3.23 6.25 0.71 0.68 0.55 0.45 1.53 13.25%
P/EPS -20.17 -21.00 36.54 16.67 8.50 -3.85 -8.74 14.94%
EY -4.96 -4.76 2.74 6.00 11.77 -26.00 -11.44 -12.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 2.92 0.77 0.61 0.50 0.54 1.39 6.51%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/07/15 26/08/14 27/08/13 30/08/12 17/08/11 18/08/10 18/08/09 -
Price 0.84 0.84 0.33 0.22 0.18 0.35 0.25 -
P/RPS 3.17 5.71 0.82 0.68 0.56 0.92 0.76 26.86%
P/EPS -19.81 -19.18 42.31 16.67 8.74 -7.92 -4.37 28.63%
EY -5.05 -5.21 2.36 6.00 11.44 -12.63 -22.88 -22.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.67 0.90 0.61 0.51 1.11 0.69 19.39%

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