[IDEAL] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 59.09%
YoY- -41.01%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 40,732 18,552 7,952 21,616 17,432 17,392 20,612 12.01%
PBT 6,886 -2,830 -2,366 468 874 1,116 -2,388 -
Tax -1,896 -142 0 -48 -162 0 0 -
NP 4,990 -2,972 -2,366 420 712 1,116 -2,388 -
-
NP to SH 1,882 -2,972 -2,366 420 712 1,116 -2,388 -
-
Tax Rate 27.53% - - 10.26% 18.54% 0.00% - -
Total Cost 35,742 21,524 10,318 21,196 16,720 16,276 23,000 7.61%
-
Net Worth 70,125 29,488 17,004 19,847 19,439 18,944 16,986 26.63%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 70,125 29,488 17,004 19,847 19,439 18,944 16,986 26.63%
NOSH 110,468 70,094 54,018 53,846 53,939 54,174 54,027 12.64%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 12.25% -16.02% -29.75% 1.94% 4.08% 6.42% -11.59% -
ROE 2.68% -10.08% -13.91% 2.12% 3.66% 5.89% -14.06% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 36.87 26.47 14.72 40.14 32.32 32.10 38.15 -0.56%
EPS 1.70 -4.24 -4.38 0.78 1.32 2.06 -4.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6348 0.4207 0.3148 0.3686 0.3604 0.3497 0.3144 12.41%
Adjusted Per Share Value based on latest NOSH - 53,333
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 8.15 3.71 1.59 4.32 3.49 3.48 4.12 12.02%
EPS 0.38 -0.59 -0.47 0.08 0.14 0.22 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1403 0.059 0.034 0.0397 0.0389 0.0379 0.034 26.62%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.80 0.855 0.92 0.285 0.22 0.175 0.17 -
P/RPS 2.17 3.23 6.25 0.71 0.68 0.55 0.45 29.94%
P/EPS 46.96 -20.17 -21.00 36.54 16.67 8.50 -3.85 -
EY 2.13 -4.96 -4.76 2.74 6.00 11.77 -26.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 2.03 2.92 0.77 0.61 0.50 0.54 15.15%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 27/07/15 26/08/14 27/08/13 30/08/12 17/08/11 18/08/10 -
Price 0.795 0.84 0.84 0.33 0.22 0.18 0.35 -
P/RPS 2.16 3.17 5.71 0.82 0.68 0.56 0.92 15.27%
P/EPS 46.66 -19.81 -19.18 42.31 16.67 8.74 -7.92 -
EY 2.14 -5.05 -5.21 2.36 6.00 11.44 -12.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 2.00 2.67 0.90 0.61 0.51 1.11 1.99%

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