[IDEAL] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -41.44%
YoY- -69.64%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 10,252 10,112 20,954 18,302 21,010 22,591 17,248 -8.30%
PBT -3,596 -2,931 485 659 1,904 -2,459 -3,523 0.34%
Tax -71 -10 -43 -81 0 0 0 -
NP -3,667 -2,941 442 578 1,904 -2,459 -3,523 0.66%
-
NP to SH -3,667 -2,941 442 578 1,904 -2,459 -3,523 0.66%
-
Tax Rate - - 8.87% 12.29% 0.00% - - -
Total Cost 13,919 13,053 20,512 17,724 19,106 25,050 20,771 -6.45%
-
Net Worth 30,237 17,073 19,658 19,421 18,824 16,962 19,440 7.63%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 30,237 17,073 19,658 19,421 18,824 16,962 19,440 7.63%
NOSH 71,875 54,235 53,333 53,888 53,829 53,950 54,000 4.87%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -35.77% -29.08% 2.11% 3.16% 9.06% -10.88% -20.43% -
ROE -12.13% -17.23% 2.25% 2.98% 10.11% -14.50% -18.12% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 14.26 18.64 39.29 33.96 39.03 41.87 31.94 -12.57%
EPS -5.10 -5.42 0.83 1.07 3.54 -4.56 -6.52 -4.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4207 0.3148 0.3686 0.3604 0.3497 0.3144 0.36 2.62%
Adjusted Per Share Value based on latest NOSH - 53,888
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 2.05 2.02 4.19 3.66 4.20 4.52 3.45 -8.30%
EPS -0.73 -0.59 0.09 0.12 0.38 -0.49 -0.70 0.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0605 0.0341 0.0393 0.0388 0.0376 0.0339 0.0389 7.63%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.855 0.92 0.285 0.22 0.175 0.17 0.50 -
P/RPS 5.99 4.93 0.73 0.65 0.45 0.41 1.57 24.99%
P/EPS -16.76 -16.97 34.39 20.51 4.95 -3.73 -7.66 13.93%
EY -5.97 -5.89 2.91 4.88 20.21 -26.81 -13.05 -12.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 2.92 0.77 0.61 0.50 0.54 1.39 6.51%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/07/15 26/08/14 27/08/13 30/08/12 17/08/11 18/08/10 18/08/09 -
Price 0.84 0.84 0.33 0.22 0.18 0.35 0.25 -
P/RPS 5.89 4.51 0.84 0.65 0.46 0.84 0.78 40.04%
P/EPS -16.46 -15.49 39.82 20.51 5.09 -7.68 -3.83 27.49%
EY -6.07 -6.46 2.51 4.88 19.65 -13.02 -26.10 -21.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.67 0.90 0.61 0.51 1.11 0.69 19.39%

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