[IDEAL] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
14-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -303.38%
YoY- 61.26%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 21,010 22,591 17,248 48,361 41,443 33,901 26,683 -3.90%
PBT 1,904 -2,459 -3,523 -602 -1,554 -4,828 -7,013 -
Tax 0 0 0 0 0 0 0 -
NP 1,904 -2,459 -3,523 -602 -1,554 -4,828 -7,013 -
-
NP to SH 1,904 -2,459 -3,523 -602 -1,554 -4,828 -7,013 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 19,106 25,050 20,771 48,963 42,997 38,729 33,696 -9.01%
-
Net Worth 18,824 16,962 19,440 22,936 23,996 25,180 24,820 -4.50%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 18,824 16,962 19,440 22,936 23,996 25,180 24,820 -4.50%
NOSH 53,829 53,950 54,000 53,943 55,000 54,140 53,958 -0.03%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 9.06% -10.88% -20.43% -1.24% -3.75% -14.24% -26.28% -
ROE 10.11% -14.50% -18.12% -2.62% -6.48% -19.17% -28.25% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 39.03 41.87 31.94 89.65 75.35 62.62 49.45 -3.86%
EPS 3.54 -4.56 -6.52 -1.12 -2.83 -8.92 -13.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3497 0.3144 0.36 0.4252 0.4363 0.4651 0.46 -4.46%
Adjusted Per Share Value based on latest NOSH - 53,943
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 4.20 4.52 3.45 9.67 8.29 6.78 5.34 -3.92%
EPS 0.38 -0.49 -0.70 -0.12 -0.31 -0.97 -1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0376 0.0339 0.0389 0.0459 0.048 0.0504 0.0496 -4.50%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.175 0.17 0.50 0.45 0.65 0.60 0.96 -
P/RPS 0.45 0.41 1.57 0.50 0.86 0.96 1.94 -21.60%
P/EPS 4.95 -3.73 -7.66 -40.32 -23.01 -6.73 -7.39 -
EY 20.21 -26.81 -13.05 -2.48 -4.35 -14.86 -13.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.54 1.39 1.06 1.49 1.29 2.09 -21.20%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 17/08/11 18/08/10 18/08/09 14/08/08 15/08/07 30/08/06 17/08/05 -
Price 0.18 0.35 0.25 0.60 0.78 0.60 0.96 -
P/RPS 0.46 0.84 0.78 0.67 1.04 0.96 1.94 -21.31%
P/EPS 5.09 -7.68 -3.83 -53.76 -27.61 -6.73 -7.39 -
EY 19.65 -13.02 -26.10 -1.86 -3.62 -14.86 -13.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.11 0.69 1.41 1.79 1.29 2.09 -20.94%

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