[IDEAL] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 17.1%
YoY- 16.56%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 29,901 28,379 33,608 28,821 40,341 68,315 27,939 -0.07%
PBT -5,616 -5,749 -2,334 -12,565 -15,059 -5,717 -1,422 -1.44%
Tax 0 10 -338 0 3,235 5,717 1,422 -
NP -5,616 -5,739 -2,672 -12,565 -11,824 0 0 -100.00%
-
NP to SH -5,616 -5,739 -2,672 -12,565 -15,059 -5,717 -1,459 -1.42%
-
Tax Rate - - - - - - - -
Total Cost 35,517 34,118 36,280 41,386 52,165 68,315 27,939 -0.25%
-
Net Worth 22,119 28,075 35,152 14,169 12,779 27,921 33,950 0.45%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 22,119 28,075 35,152 14,169 12,779 27,921 33,950 0.45%
NOSH 53,949 53,990 56,688 21,148 17,998 18,013 18,155 -1.15%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -18.78% -20.22% -7.95% -43.60% -29.31% 0.00% 0.00% -
ROE -25.39% -20.44% -7.60% -88.68% -117.84% -20.48% -4.30% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 55.42 52.56 59.28 136.28 224.13 379.24 153.89 1.09%
EPS -10.41 -10.63 -4.71 -59.41 -83.67 -31.74 -8.04 -0.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.52 0.6201 0.67 0.71 1.55 1.87 1.62%
Adjusted Per Share Value based on latest NOSH - 21,148
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 5.98 5.68 6.72 5.76 8.07 13.66 5.59 -0.07%
EPS -1.12 -1.15 -0.53 -2.51 -3.01 -1.14 -0.29 -1.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0442 0.0562 0.0703 0.0283 0.0256 0.0558 0.0679 0.45%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.88 1.50 1.40 0.89 1.20 1.60 0.00 -
P/RPS 1.59 2.85 2.36 0.65 0.54 0.42 0.00 -100.00%
P/EPS -8.45 -14.11 -29.70 -1.50 -1.43 -5.04 0.00 -100.00%
EY -11.83 -7.09 -3.37 -66.76 -69.72 -19.84 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.88 2.26 1.33 1.69 1.03 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 21/02/06 23/02/05 31/03/04 24/02/03 25/02/02 22/02/01 - -
Price 0.86 1.20 1.43 0.86 1.16 1.24 0.00 -
P/RPS 1.55 2.28 2.41 0.63 0.52 0.33 0.00 -100.00%
P/EPS -8.26 -11.29 -30.34 -1.45 -1.39 -3.91 0.00 -100.00%
EY -12.10 -8.86 -3.30 -69.08 -72.13 -25.59 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.31 2.31 1.28 1.63 0.80 0.00 -100.00%

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