[IDEAL] YoY TTM Result on 23-Sep-2009 [#3]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
23-Sep-2009 [#3]
Profit Trend
QoQ- 1.85%
YoY- -86.52%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 23/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 19,542 18,444 23,476 16,702 37,013 51,453 33,461 -8.56%
PBT 957 2,140 -2,268 -3,458 -1,854 -143 -3,978 -
Tax -100 0 0 0 0 0 0 -
NP 857 2,140 -2,268 -3,458 -1,854 -143 -3,978 -
-
NP to SH 857 2,140 -2,268 -3,458 -1,854 -143 -3,978 -
-
Tax Rate 10.45% 0.00% - - - - - -
Total Cost 18,685 16,304 25,744 20,160 38,867 51,596 37,439 -10.92%
-
Net Worth 19,756 19,170 16,574 0 22,528 243 24,631 -3.60%
Dividend
30/09/12 30/09/11 30/09/10 23/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 23/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 19,756 19,170 16,574 0 22,528 243 24,631 -3.60%
NOSH 53,846 54,615 53,225 53,939 53,974 539 54,205 -0.11%
Ratio Analysis
30/09/12 30/09/11 30/09/10 23/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.39% 11.60% -9.66% -20.70% -5.01% -0.28% -11.89% -
ROE 4.34% 11.16% -13.68% 0.00% -8.23% -58.67% -16.15% -
Per Share
30/09/12 30/09/11 30/09/10 23/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 36.29 33.77 44.11 30.96 68.58 9,535.22 61.73 -8.46%
EPS 1.59 3.92 -4.26 -6.41 -3.43 -26.50 -7.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3669 0.351 0.3114 0.00 0.4174 0.4517 0.4544 -3.49%
Adjusted Per Share Value based on latest NOSH - 53,939
30/09/12 30/09/11 30/09/10 23/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.91 3.69 4.70 3.34 7.40 10.29 6.69 -8.55%
EPS 0.17 0.43 -0.45 -0.69 -0.37 -0.03 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0395 0.0383 0.0332 0.00 0.0451 0.0005 0.0493 -3.62%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 23/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 23/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.22 0.18 0.22 0.25 0.60 0.54 0.49 -
P/RPS 0.61 0.53 0.50 0.81 0.87 0.01 0.79 -4.21%
P/EPS 13.82 4.59 -5.16 -3.90 -17.47 -2.04 -6.68 -
EY 7.23 21.77 -19.37 -25.64 -5.72 -49.08 -14.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.51 0.71 0.00 1.44 1.20 1.08 -9.32%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 23/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 30/11/11 25/11/10 - 18/11/08 20/11/07 17/11/06 -
Price 0.21 0.18 0.12 0.00 0.60 0.68 0.45 -
P/RPS 0.58 0.53 0.27 0.00 0.87 0.01 0.73 -3.75%
P/EPS 13.19 4.59 -2.82 0.00 -17.47 -2.57 -6.13 -
EY 7.58 21.77 -35.51 0.00 -5.72 -38.97 -16.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.51 0.39 0.00 1.44 1.51 0.99 -8.78%

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