[IDEAL] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -63.85%
YoY- -663.33%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 93,288 20,366 9,276 3,976 10,808 8,716 8,696 48.45%
PBT 15,571 3,443 -1,415 -1,183 234 437 558 74.07%
Tax -3,937 -948 -71 0 -24 -81 0 -
NP 11,634 2,495 -1,486 -1,183 210 356 558 65.82%
-
NP to SH 5,405 941 -1,486 -1,183 210 356 558 45.95%
-
Tax Rate 25.28% 27.53% - - 10.26% 18.54% 0.00% -
Total Cost 81,654 17,871 10,762 5,159 10,598 8,360 8,138 46.81%
-
Net Worth 82,895 70,125 29,488 17,004 19,847 19,439 18,944 27.86%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 82,895 70,125 29,488 17,004 19,847 19,439 18,944 27.86%
NOSH 110,468 110,468 70,094 54,018 53,846 53,939 54,174 12.59%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 12.47% 12.25% -16.02% -29.75% 1.94% 4.08% 6.42% -
ROE 6.52% 1.34% -5.04% -6.96% 1.06% 1.83% 2.95% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 84.45 18.44 13.23 7.36 20.07 16.16 16.05 31.84%
EPS 4.89 0.85 -2.12 -2.19 0.39 0.66 1.03 29.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7504 0.6348 0.4207 0.3148 0.3686 0.3604 0.3497 13.55%
Adjusted Per Share Value based on latest NOSH - 54,235
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 18.66 4.07 1.86 0.80 2.16 1.74 1.74 48.44%
EPS 1.08 0.19 -0.30 -0.24 0.04 0.07 0.11 46.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1658 0.1403 0.059 0.034 0.0397 0.0389 0.0379 27.85%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.78 0.80 0.855 0.92 0.285 0.22 0.175 -
P/RPS 0.92 4.34 6.46 12.50 1.42 1.36 1.09 -2.78%
P/EPS 15.94 93.92 -40.33 -42.01 73.08 33.33 16.99 -1.05%
EY 6.27 1.06 -2.48 -2.38 1.37 3.00 5.89 1.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.26 2.03 2.92 0.77 0.61 0.50 12.96%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 24/08/16 27/07/15 26/08/14 27/08/13 30/08/12 17/08/11 -
Price 0.77 0.795 0.84 0.84 0.33 0.22 0.18 -
P/RPS 0.91 4.31 6.35 11.41 1.64 1.36 1.12 -3.39%
P/EPS 15.74 93.33 -39.62 -38.36 84.62 33.33 17.48 -1.73%
EY 6.35 1.07 -2.52 -2.61 1.18 3.00 5.72 1.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.25 2.00 2.67 0.90 0.61 0.51 12.41%

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