[IDEAL] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -273.13%
YoY- 22.82%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 10,808 8,716 8,696 10,306 8,854 18,144 18,666 -8.69%
PBT 234 437 558 -1,194 -1,547 -1,415 -713 -
Tax -24 -81 0 0 0 0 0 -
NP 210 356 558 -1,194 -1,547 -1,415 -713 -
-
NP to SH 210 356 558 -1,194 -1,547 -1,415 -713 -
-
Tax Rate 10.26% 18.54% 0.00% - - - - -
Total Cost 10,598 8,360 8,138 11,500 10,401 19,559 19,379 -9.56%
-
Net Worth 19,847 19,439 18,944 16,986 19,472 22,964 23,566 -2.81%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 19,847 19,439 18,944 16,986 19,472 22,964 23,566 -2.81%
NOSH 53,846 53,939 54,174 54,027 54,090 54,007 54,015 -0.05%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 1.94% 4.08% 6.42% -11.59% -17.47% -7.80% -3.82% -
ROE 1.06% 1.83% 2.95% -7.03% -7.94% -6.16% -3.03% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 20.07 16.16 16.05 19.08 16.37 33.60 34.56 -8.65%
EPS 0.39 0.66 1.03 -2.21 -2.86 -2.62 -1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3686 0.3604 0.3497 0.3144 0.36 0.4252 0.4363 -2.76%
Adjusted Per Share Value based on latest NOSH - 53,950
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 2.16 1.74 1.74 2.06 1.77 3.63 3.73 -8.69%
EPS 0.04 0.07 0.11 -0.24 -0.31 -0.28 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0397 0.0389 0.0379 0.034 0.0389 0.0459 0.0471 -2.80%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.285 0.22 0.175 0.17 0.50 0.45 0.65 -
P/RPS 1.42 1.36 1.09 0.89 3.05 1.34 1.88 -4.56%
P/EPS 73.08 33.33 16.99 -7.69 -17.48 -17.18 -49.24 -
EY 1.37 3.00 5.89 -13.00 -5.72 -5.82 -2.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.61 0.50 0.54 1.39 1.06 1.49 -10.40%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 30/08/12 17/08/11 18/08/10 18/08/09 14/08/08 15/08/07 -
Price 0.33 0.22 0.18 0.35 0.25 0.60 0.78 -
P/RPS 1.64 1.36 1.12 1.83 1.53 1.79 2.26 -5.19%
P/EPS 84.62 33.33 17.48 -15.84 -8.74 -22.90 -59.09 -
EY 1.18 3.00 5.72 -6.31 -11.44 -4.37 -1.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.61 0.51 1.11 0.69 1.41 1.79 -10.81%

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