[IDEAL] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
31-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -209.96%
YoY- 78.74%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 39,078 29,900 28,379 33,609 28,821 40,340 70,007 -9.25%
PBT -2,519 -5,617 -5,846 -2,350 -12,569 -15,189 -5,718 -12.76%
Tax 0 0 0 -322 0 15,189 5,718 -
NP -2,519 -5,617 -5,846 -2,672 -12,569 0 0 -
-
NP to SH -2,519 -5,617 -5,846 -2,672 -12,569 -15,162 -5,782 -12.92%
-
Tax Rate - - - - - - - -
Total Cost 41,597 35,517 34,225 36,281 41,390 40,340 70,007 -8.30%
-
Net Worth 23,984 22,143 28,069 33,132 14,273 12,780 27,919 -2.49%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 23,984 22,143 28,069 33,132 14,273 12,780 27,919 -2.49%
NOSH 54,055 54,009 53,979 53,440 21,303 18,000 18,012 20.09%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -6.45% -18.79% -20.60% -7.95% -43.61% 0.00% 0.00% -
ROE -10.50% -25.37% -20.83% -8.06% -88.06% -118.63% -20.71% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 72.29 55.36 52.57 62.89 135.29 224.10 388.66 -24.43%
EPS -4.66 -10.40 -10.83 -4.95 -59.00 -84.23 -32.10 -27.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4437 0.41 0.52 0.62 0.67 0.71 1.55 -18.81%
Adjusted Per Share Value based on latest NOSH - 56,688
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 7.82 5.98 5.68 6.72 5.76 8.07 14.00 -9.24%
EPS -0.50 -1.12 -1.17 -0.53 -2.51 -3.03 -1.16 -13.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.048 0.0443 0.0561 0.0663 0.0285 0.0256 0.0558 -2.47%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.48 0.88 1.50 1.40 0.89 1.20 1.60 -
P/RPS 0.66 1.59 2.85 2.23 0.66 0.54 0.41 8.25%
P/EPS -10.30 -8.46 -13.85 -28.00 -1.51 -1.42 -4.98 12.86%
EY -9.71 -11.82 -7.22 -3.57 -66.29 -70.19 -20.06 -11.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 2.15 2.88 2.26 1.33 1.69 1.03 0.79%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 16/02/07 21/02/06 23/02/05 31/03/04 24/02/03 25/02/02 22/02/01 -
Price 0.58 0.86 1.20 1.43 0.86 1.16 1.24 -
P/RPS 0.80 1.55 2.28 2.27 0.64 0.52 0.32 16.49%
P/EPS -12.45 -8.27 -11.08 -28.60 -1.46 -1.38 -3.86 21.54%
EY -8.03 -12.09 -9.03 -3.50 -68.60 -72.61 -25.89 -17.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 2.10 2.31 2.31 1.28 1.63 0.80 8.56%

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