[IDEAL] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
16-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 36.7%
YoY- 55.16%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 23,693 26,538 48,883 39,078 29,901 28,379 33,608 -5.65%
PBT -2,161 -3,392 101 -2,518 -5,616 -5,749 -2,334 -1.27%
Tax 0 0 0 0 0 10 -338 -
NP -2,161 -3,392 101 -2,518 -5,616 -5,739 -2,672 -3.47%
-
NP to SH -2,161 -3,392 101 -2,518 -5,616 -5,739 -2,672 -3.47%
-
Tax Rate - - 0.00% - - - - -
Total Cost 25,854 29,930 48,782 41,596 35,517 34,118 36,280 -5.48%
-
Net Worth 18,207 20,981 25,579 24,126 22,119 28,075 35,152 -10.37%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 18,207 20,981 25,579 24,126 22,119 28,075 35,152 -10.37%
NOSH 54,107 53,993 56,666 54,375 53,949 53,990 56,688 -0.77%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -9.12% -12.78% 0.21% -6.44% -18.78% -20.22% -7.95% -
ROE -11.87% -16.17% 0.39% -10.44% -25.39% -20.44% -7.60% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 43.79 49.15 86.26 71.87 55.42 52.56 59.28 -4.91%
EPS -3.99 -6.28 0.18 -4.63 -10.41 -10.63 -4.71 -2.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3365 0.3886 0.4514 0.4437 0.41 0.52 0.6201 -9.67%
Adjusted Per Share Value based on latest NOSH - 54,375
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 4.74 5.31 9.78 7.82 5.98 5.68 6.72 -5.64%
EPS -0.43 -0.68 0.02 -0.50 -1.12 -1.15 -0.53 -3.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0364 0.042 0.0512 0.0483 0.0442 0.0562 0.0703 -10.38%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.53 0.39 0.44 0.48 0.88 1.50 1.40 -
P/RPS 1.21 0.79 0.51 0.67 1.59 2.85 2.36 -10.52%
P/EPS -13.27 -6.21 246.86 -10.37 -8.45 -14.11 -29.70 -12.55%
EY -7.54 -16.11 0.41 -9.65 -11.83 -7.09 -3.37 14.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.00 0.97 1.08 2.15 2.88 2.26 -5.78%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date - 25/02/09 26/02/08 16/02/07 21/02/06 23/02/05 31/03/04 -
Price 0.00 0.40 0.55 0.58 0.86 1.20 1.43 -
P/RPS 0.00 0.81 0.64 0.81 1.55 2.28 2.41 -
P/EPS 0.00 -6.37 308.58 -12.52 -8.26 -11.29 -30.34 -
EY 0.00 -15.71 0.32 -7.98 -12.10 -8.86 -3.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.03 1.22 1.31 2.10 2.31 2.31 -

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