[IDEAL] YoY Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
04-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -7.08%
YoY- -62.99%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 25,421 32,074 32,709 45,080 74,330 84,405 0 -100.00%
PBT -2,957 3,601 -6,888 -6,928 -4,250 2,382 0 -100.00%
Tax 6 -361 0 6,928 4,250 0 0 -100.00%
NP -2,950 3,240 -6,888 0 0 2,382 0 -100.00%
-
NP to SH -2,950 3,240 -6,888 -6,928 -4,250 2,382 0 -100.00%
-
Tax Rate - 10.02% - - - 0.00% - -
Total Cost 28,371 28,834 39,597 45,080 74,330 82,022 0 -100.00%
-
Net Worth 31,305 38,339 7,559 22,677 30,421 34,656 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 31,305 38,339 7,559 22,677 30,421 34,656 0 -100.00%
NOSH 53,975 54,000 18,000 17,997 18,001 18,050 0 -100.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin -11.61% 10.10% -21.06% 0.00% 0.00% 2.82% 0.00% -
ROE -9.43% 8.45% -91.11% -30.55% -13.97% 6.88% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 47.10 59.40 181.72 250.47 412.92 467.61 0.00 -100.00%
EPS -5.47 6.00 -38.27 -38.49 -23.61 13.20 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.71 0.42 1.26 1.69 1.92 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 18,003
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 5.08 6.42 6.54 9.02 14.87 16.88 0.00 -100.00%
EPS -0.59 0.65 -1.38 -1.39 -0.85 0.48 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0626 0.0767 0.0151 0.0454 0.0608 0.0693 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 1.19 1.14 0.84 1.07 2.15 0.00 0.00 -
P/RPS 2.53 1.92 0.46 0.43 0.52 0.00 0.00 -100.00%
P/EPS -21.77 19.00 -2.20 -2.78 -9.11 0.00 0.00 -100.00%
EY -4.59 5.26 -45.56 -35.98 -10.98 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.61 2.00 0.85 1.27 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 25/11/04 14/11/03 19/11/02 04/02/02 14/11/00 16/11/99 - -
Price 1.45 1.68 0.79 1.35 2.00 0.00 0.00 -
P/RPS 3.08 2.83 0.43 0.54 0.48 0.00 0.00 -100.00%
P/EPS -26.52 28.00 -2.06 -3.51 -8.47 0.00 0.00 -100.00%
EY -3.77 3.57 -48.44 -28.51 -11.81 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.37 1.88 1.07 1.18 0.00 0.00 -100.00%

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