[IDEAL] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -293.97%
YoY- -186.54%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 78,470 14,384 6,142 19,530 17,973 16,293 21,861 23.71%
PBT 13,036 -1,218 -2,614 -770 1,074 838 -1,812 -
Tax -3,376 -245 0 -44 -133 0 0 -
NP 9,660 -1,464 -2,614 -814 941 838 -1,812 -
-
NP to SH 4,177 -1,718 -2,614 -814 941 838 -1,812 -
-
Tax Rate 25.90% - - - 12.38% 0.00% - -
Total Cost 68,810 15,848 8,757 20,345 17,032 15,454 23,673 19.44%
-
Net Worth 72,312 30,361 16,228 19,108 19,773 19,032 16,793 27.52%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 72,312 30,361 16,228 19,108 19,773 19,032 16,793 27.52%
NOSH 110,468 70,054 54,022 54,070 53,893 54,224 53,928 12.68%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 12.31% -10.18% -42.57% -4.17% 5.24% 5.15% -8.29% -
ROE 5.78% -5.66% -16.11% -4.26% 4.76% 4.41% -10.79% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 71.03 20.53 11.37 36.12 33.35 30.05 40.54 9.78%
EPS 3.79 -2.45 -4.84 -1.51 1.75 1.55 -3.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6546 0.4334 0.3004 0.3534 0.3669 0.351 0.3114 13.16%
Adjusted Per Share Value based on latest NOSH - 54,078
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 15.69 2.88 1.23 3.91 3.59 3.26 4.37 23.71%
EPS 0.84 -0.34 -0.52 -0.16 0.19 0.17 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1446 0.0607 0.0325 0.0382 0.0395 0.0381 0.0336 27.50%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.795 0.795 0.81 0.59 0.22 0.18 0.22 -
P/RPS 1.12 3.87 7.12 1.63 0.66 0.60 0.54 12.91%
P/EPS 21.02 -32.40 -16.74 -39.16 12.60 11.64 -6.55 -
EY 4.76 -3.09 -5.98 -2.55 7.94 8.59 -15.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.83 2.70 1.67 0.60 0.51 0.71 9.28%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 17/11/15 28/11/14 20/11/13 23/11/12 30/11/11 25/11/10 -
Price 0.785 0.85 0.855 0.60 0.21 0.18 0.12 -
P/RPS 1.11 4.14 7.52 1.66 0.63 0.60 0.30 24.34%
P/EPS 20.76 -34.65 -17.67 -39.82 12.02 11.64 -3.57 -
EY 4.82 -2.89 -5.66 -2.51 8.32 8.59 -28.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.96 2.85 1.70 0.57 0.51 0.39 20.58%

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