[IDEAL] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 32.21%
YoY- 12.24%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 14,384 6,142 19,530 17,973 16,293 21,861 18,745 -4.31%
PBT -1,218 -2,614 -770 1,074 838 -1,812 -2,537 -11.50%
Tax -245 0 -44 -133 0 0 0 -
NP -1,464 -2,614 -814 941 838 -1,812 -2,537 -8.75%
-
NP to SH -1,718 -2,614 -814 941 838 -1,812 -2,537 -6.28%
-
Tax Rate - - - 12.38% 0.00% - - -
Total Cost 15,848 8,757 20,345 17,032 15,454 23,673 21,282 -4.79%
-
Net Worth 30,361 16,228 19,108 19,773 19,032 16,793 19,105 8.02%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 30,361 16,228 19,108 19,773 19,032 16,793 19,105 8.02%
NOSH 70,054 54,022 54,070 53,893 54,224 53,928 54,062 4.41%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -10.18% -42.57% -4.17% 5.24% 5.15% -8.29% -13.54% -
ROE -5.66% -16.11% -4.26% 4.76% 4.41% -10.79% -13.28% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 20.53 11.37 36.12 33.35 30.05 40.54 34.67 -8.35%
EPS -2.45 -4.84 -1.51 1.75 1.55 -3.36 -4.69 -10.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4334 0.3004 0.3534 0.3669 0.351 0.3114 0.3534 3.45%
Adjusted Per Share Value based on latest NOSH - 53,846
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 2.88 1.23 3.91 3.59 3.26 4.37 3.75 -4.30%
EPS -0.34 -0.52 -0.16 0.19 0.17 -0.36 -0.51 -6.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0607 0.0325 0.0382 0.0395 0.0381 0.0336 0.0382 8.02%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.795 0.81 0.59 0.22 0.18 0.22 0.55 -
P/RPS 3.87 7.12 1.63 0.66 0.60 0.54 1.59 15.97%
P/EPS -32.40 -16.74 -39.16 12.60 11.64 -6.55 -11.72 18.45%
EY -3.09 -5.98 -2.55 7.94 8.59 -15.27 -8.53 -15.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.70 1.67 0.60 0.51 0.71 1.56 2.69%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 17/11/15 28/11/14 20/11/13 23/11/12 30/11/11 25/11/10 18/11/09 -
Price 0.85 0.855 0.60 0.21 0.18 0.12 0.55 -
P/RPS 4.14 7.52 1.66 0.63 0.60 0.30 1.59 17.28%
P/EPS -34.65 -17.67 -39.82 12.02 11.64 -3.57 -11.72 19.79%
EY -2.89 -5.66 -2.51 8.32 8.59 -28.00 -8.53 -16.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.85 1.70 0.57 0.51 0.39 1.56 3.87%

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