[IDEAL] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 55.63%
YoY- 67.19%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 33,461 29,143 28,619 28,344 31,063 45,101 71,203 -11.82%
PBT -3,978 -7,426 -7,269 -4,685 -15,156 -7,595 -3,968 0.04%
Tax 0 0 -41 -287 0 5,764 3,968 -
NP -3,978 -7,426 -7,310 -4,972 -15,156 -1,831 0 -
-
NP to SH -3,978 -7,426 -7,310 -4,972 -15,156 -7,595 -4,005 -0.11%
-
Tax Rate - - - - - - - -
Total Cost 37,439 36,569 35,929 33,316 46,219 46,932 71,203 -10.15%
-
Net Worth 24,631 23,743 31,375 38,337 7,559 22,684 30,439 -3.46%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 24,631 23,743 31,375 38,337 7,559 22,684 30,439 -3.46%
NOSH 54,205 53,962 54,095 53,997 17,999 18,003 18,011 20.14%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -11.89% -25.48% -25.54% -17.54% -48.79% -4.06% 0.00% -
ROE -16.15% -31.28% -23.30% -12.97% -200.48% -33.48% -13.16% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 61.73 54.01 52.90 52.49 172.57 250.51 395.31 -26.60%
EPS -7.34 -13.76 -13.51 -9.21 -84.20 -42.19 -22.24 -16.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4544 0.44 0.58 0.71 0.42 1.26 1.69 -19.65%
Adjusted Per Share Value based on latest NOSH - 53,997
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 6.69 5.83 5.72 5.67 6.21 9.02 14.24 -11.82%
EPS -0.80 -1.49 -1.46 -0.99 -3.03 -1.52 -0.80 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0493 0.0475 0.0628 0.0767 0.0151 0.0454 0.0609 -3.45%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.49 0.89 1.19 1.14 0.84 1.07 2.15 -
P/RPS 0.79 1.65 2.25 2.17 0.49 0.43 0.54 6.54%
P/EPS -6.68 -6.47 -8.81 -12.38 -1.00 -2.54 -9.67 -5.97%
EY -14.98 -15.46 -11.36 -8.08 -100.24 -39.43 -10.34 6.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 2.02 2.05 1.61 2.00 0.85 1.27 -2.66%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 17/11/06 16/11/05 25/11/04 14/11/03 19/11/02 04/02/02 14/11/00 -
Price 0.45 0.88 1.45 1.68 0.79 1.35 2.00 -
P/RPS 0.73 1.63 2.74 3.20 0.46 0.54 0.51 6.15%
P/EPS -6.13 -6.39 -10.73 -18.25 -0.94 -3.20 -8.99 -6.17%
EY -16.31 -15.64 -9.32 -5.48 -106.58 -31.25 -11.12 6.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 2.00 2.50 2.37 1.88 1.07 1.18 -2.88%

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