[IDEAL] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 111.03%
YoY- 105.23%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Annualized Quarter Result
23/09/09 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 18,745 18,745 31,860 47,686 31,186 26,438 25,421 -5.92%
PBT -2,537 -2,537 -2,448 157 -3,010 -5,193 -2,957 -3.02%
Tax 0 0 0 0 0 0 6 -
NP -2,537 -2,537 -2,448 157 -3,010 -5,193 -2,950 -2.98%
-
NP to SH -2,537 -2,537 -2,448 157 -3,010 -5,193 -2,950 -2.98%
-
Tax Rate - - - 0.00% - - - -
Total Cost 21,282 21,282 34,308 47,529 34,197 31,631 28,371 -5.60%
-
Net Worth 0 19,105 22,539 24,227 24,546 23,769 31,305 -
Dividend
23/09/09 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
23/09/09 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 0 19,105 22,539 24,227 24,546 23,769 31,305 -
NOSH 54,062 54,062 54,000 53,636 54,019 54,022 53,975 0.03%
Ratio Analysis
23/09/09 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -13.54% -13.54% -7.68% 0.33% -9.65% -19.64% -11.61% -
ROE 0.00% -13.28% -10.86% 0.65% -12.27% -21.85% -9.43% -
Per Share
23/09/09 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 34.67 34.67 59.00 88.91 57.73 48.94 47.10 -5.96%
EPS -4.69 -4.69 -4.53 0.29 -5.57 -9.61 -5.47 -3.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3534 0.4174 0.4517 0.4544 0.44 0.58 -
Adjusted Per Share Value based on latest NOSH - 539
23/09/09 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 3.75 3.75 6.37 9.54 6.24 5.29 5.08 -5.90%
EPS -0.51 -0.51 -0.49 0.03 -0.60 -1.04 -0.59 -2.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0382 0.0451 0.0485 0.0491 0.0475 0.0626 -
Price Multiplier on Financial Quarter End Date
23/09/09 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/09/09 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.25 0.55 0.60 0.54 0.49 0.89 1.19 -
P/RPS 0.72 1.59 1.02 0.61 0.85 1.82 2.53 -22.28%
P/EPS -5.33 -11.72 -13.24 184.09 -8.79 -9.26 -21.77 -24.60%
EY -18.77 -8.53 -7.56 0.54 -11.37 -10.80 -4.59 32.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.56 1.44 1.20 1.08 2.02 2.05 -
Price Multiplier on Announcement Date
23/09/09 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date - 18/11/09 18/11/08 20/11/07 17/11/06 16/11/05 25/11/04 -
Price 0.00 0.55 0.60 0.68 0.45 0.88 1.45 -
P/RPS 0.00 1.59 1.02 0.76 0.78 1.80 3.08 -
P/EPS 0.00 -11.72 -13.24 231.82 -8.07 -9.15 -26.52 -
EY 0.00 -8.53 -7.56 0.43 -12.39 -10.92 -3.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.56 1.44 1.51 0.99 2.00 2.50 -

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