[IDEAL] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 11.9%
YoY- -23.53%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 22,417 10,252 10,112 20,954 18,302 21,010 22,591 -0.12%
PBT 3,125 -3,596 -2,931 485 659 1,904 -2,459 -
Tax -1,023 -71 -10 -43 -81 0 0 -
NP 2,102 -3,667 -2,941 442 578 1,904 -2,459 -
-
NP to SH 329 -3,667 -2,941 442 578 1,904 -2,459 -
-
Tax Rate 32.74% - - 8.87% 12.29% 0.00% - -
Total Cost 20,315 13,919 13,053 20,512 17,724 19,106 25,050 -3.42%
-
Net Worth 70,125 30,237 17,073 19,658 19,421 18,824 16,962 26.65%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 70,125 30,237 17,073 19,658 19,421 18,824 16,962 26.65%
NOSH 110,468 71,875 54,235 53,333 53,888 53,829 53,950 12.67%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 9.38% -35.77% -29.08% 2.11% 3.16% 9.06% -10.88% -
ROE 0.47% -12.13% -17.23% 2.25% 2.98% 10.11% -14.50% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 20.29 14.26 18.64 39.29 33.96 39.03 41.87 -11.36%
EPS 0.30 -5.10 -5.42 0.83 1.07 3.54 -4.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6348 0.4207 0.3148 0.3686 0.3604 0.3497 0.3144 12.41%
Adjusted Per Share Value based on latest NOSH - 53,333
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.48 2.05 2.02 4.19 3.66 4.20 4.52 -0.14%
EPS 0.07 -0.73 -0.59 0.09 0.12 0.38 -0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1403 0.0605 0.0341 0.0393 0.0388 0.0376 0.0339 26.68%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.80 0.855 0.92 0.285 0.22 0.175 0.17 -
P/RPS 3.94 5.99 4.93 0.73 0.65 0.45 0.41 45.75%
P/EPS 268.62 -16.76 -16.97 34.39 20.51 4.95 -3.73 -
EY 0.37 -5.97 -5.89 2.91 4.88 20.21 -26.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 2.03 2.92 0.77 0.61 0.50 0.54 15.15%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 27/07/15 26/08/14 27/08/13 30/08/12 17/08/11 18/08/10 -
Price 0.795 0.84 0.84 0.33 0.22 0.18 0.35 -
P/RPS 3.92 5.89 4.51 0.84 0.65 0.46 0.84 29.24%
P/EPS 266.94 -16.46 -15.49 39.82 20.51 5.09 -7.68 -
EY 0.37 -6.07 -6.46 2.51 4.88 19.65 -13.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 2.00 2.67 0.90 0.61 0.51 1.11 1.99%

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