[IDEAL] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 54.48%
YoY- 68.22%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 15,980 19,496 11,792 16,892 10,604 35,000 25,096 -7.24%
PBT 316 1,036 208 -1,280 -4,028 -2,600 -3,380 -
Tax -52 0 0 0 0 0 0 -
NP 264 1,036 208 -1,280 -4,028 -2,600 -3,380 -
-
NP to SH 264 1,036 208 -1,280 -4,028 -2,600 -3,380 -
-
Tax Rate 16.46% 0.00% 0.00% - - - - -
Total Cost 15,716 18,460 11,584 18,172 14,632 37,600 28,476 -9.42%
-
Net Worth 20,124 19,349 17,695 17,930 20,031 23,800 23,188 -2.33%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 20,124 19,349 17,695 17,930 20,031 23,800 23,188 -2.33%
NOSH 55,000 53,958 51,999 54,237 54,139 54,166 54,166 0.25%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 1.65% 5.31% 1.76% -7.58% -37.99% -7.43% -13.47% -
ROE 1.31% 5.35% 1.18% -7.14% -20.11% -10.92% -14.58% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 29.05 36.13 22.68 31.14 19.59 64.62 46.33 -7.47%
EPS 0.48 1.92 0.40 -2.36 -7.44 -4.80 -6.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3659 0.3586 0.3403 0.3306 0.37 0.4394 0.4281 -2.58%
Adjusted Per Share Value based on latest NOSH - 54,237
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 3.20 3.90 2.36 3.38 2.12 7.00 5.02 -7.22%
EPS 0.05 0.21 0.04 -0.26 -0.81 -0.52 -0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0403 0.0387 0.0354 0.0359 0.0401 0.0476 0.0464 -2.31%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.20 0.25 0.18 0.38 0.45 0.50 0.80 -
P/RPS 0.69 0.69 0.79 1.22 2.30 0.77 1.73 -14.19%
P/EPS 41.67 13.02 45.00 -16.10 -6.05 -10.42 -12.82 -
EY 2.40 7.68 2.22 -6.21 -16.53 -9.60 -7.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.70 0.53 1.15 1.22 1.14 1.87 -18.43%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 23/05/12 11/05/11 18/05/10 19/05/09 13/05/08 24/05/07 -
Price 0.285 0.24 0.17 0.18 0.28 0.60 0.63 -
P/RPS 0.98 0.66 0.75 0.58 1.43 0.93 1.36 -5.31%
P/EPS 59.38 12.50 42.50 -7.63 -3.76 -12.50 -10.10 -
EY 1.68 8.00 2.35 -13.11 -26.57 -8.00 -9.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.67 0.50 0.54 0.76 1.37 1.47 -10.01%

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