[IDEAL] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -68.76%
YoY- 5.35%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 60,170 38,487 1,512 631 3,840 4,764 3,524 60.39%
PBT 11,723 6,334 501 -778 -812 369 71 134.04%
Tax -3,130 -1,584 -114 0 -10 -19 0 -
NP 8,593 4,750 387 -778 -822 350 71 122.24%
-
NP to SH 3,939 2,192 196 -778 -822 350 71 95.17%
-
Tax Rate 26.70% 25.01% 22.75% - - 5.15% 0.00% -
Total Cost 51,577 33,737 1,125 1,409 4,662 4,414 3,453 56.86%
-
Net Worth 86,839 72,312 30,337 16,229 19,111 19,756 19,170 28.60%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 86,839 72,312 30,337 16,229 19,111 19,756 19,170 28.60%
NOSH 110,468 110,468 69,999 54,027 54,078 53,846 54,615 12.44%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 14.28% 12.34% 25.60% -123.30% -21.41% 7.35% 2.01% -
ROE 4.54% 3.03% 0.65% -4.79% -4.30% 1.77% 0.37% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 54.47 34.84 2.16 1.17 7.10 8.85 6.45 42.65%
EPS 3.57 1.98 0.28 -1.44 -1.52 0.65 0.13 73.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7861 0.6546 0.4334 0.3004 0.3534 0.3669 0.351 14.36%
Adjusted Per Share Value based on latest NOSH - 54,027
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 12.03 7.70 0.30 0.13 0.77 0.95 0.70 60.57%
EPS 0.79 0.44 0.04 -0.16 -0.16 0.07 0.01 107.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1737 0.1446 0.0607 0.0325 0.0382 0.0395 0.0383 28.62%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.755 0.795 0.795 0.81 0.59 0.22 0.18 -
P/RPS 1.39 2.28 36.81 69.35 8.31 2.49 2.79 -10.95%
P/EPS 21.17 40.06 283.93 -56.25 -38.82 33.85 138.46 -26.85%
EY 4.72 2.50 0.35 -1.78 -2.58 2.95 0.72 36.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.21 1.83 2.70 1.67 0.60 0.51 11.10%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 25/11/16 17/11/15 28/11/14 20/11/13 23/11/12 30/11/11 -
Price 0.72 0.785 0.85 0.855 0.60 0.21 0.18 -
P/RPS 1.32 2.25 39.35 73.21 8.45 2.37 2.79 -11.71%
P/EPS 20.19 39.56 303.57 -59.37 -39.47 32.31 138.46 -27.42%
EY 4.95 2.53 0.33 -1.68 -2.53 3.10 0.72 37.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.20 1.96 2.85 1.70 0.57 0.51 10.32%

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