[IDEAL] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 5.31%
YoY- 17.89%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 CAGR
Revenue 32,515 25,978 33,322 27,754 36,087 43,255 64,831 -12.88%
PBT -5,273 -6,311 -2,304 -11,898 -14,490 -2,571 -6,442 -3.92%
Tax 0 5 -333 0 1,361 2,571 6,442 -
NP -5,273 -6,306 -2,637 -11,898 -13,129 0 0 -
-
NP to SH -5,273 -6,306 -2,637 -11,898 -14,490 -2,608 -6,442 -3.92%
-
Tax Rate - - - - - - - -
Total Cost 37,788 32,284 35,959 39,652 49,216 43,255 64,831 -10.22%
-
Net Worth 21,080 26,419 36,783 35,684 11,339 34,661 26,102 -4.18%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 CAGR
Net Worth 21,080 26,419 36,783 35,684 11,339 34,661 26,102 -4.18%
NOSH 54,052 53,917 60,300 54,067 18,000 19,150 18,001 24.58%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 CAGR
NP Margin -16.22% -24.27% -7.91% -42.87% -36.38% 0.00% 0.00% -
ROE -25.01% -23.87% -7.17% -33.34% -127.78% -7.52% -24.68% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 CAGR
RPS 60.15 48.18 55.26 51.33 200.48 225.87 360.13 -30.07%
EPS -9.76 -11.70 -4.37 -22.01 -80.50 -13.62 -35.79 -22.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.49 0.61 0.66 0.63 1.81 1.45 -23.08%
Adjusted Per Share Value based on latest NOSH - 54,067
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 CAGR
RPS 6.50 5.20 6.66 5.55 7.22 8.65 12.97 -12.89%
EPS -1.05 -1.26 -0.53 -2.38 -2.90 -0.52 -1.29 -4.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0422 0.0528 0.0736 0.0714 0.0227 0.0693 0.0522 -4.16%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 31/03/00 30/03/01 -
Price 0.86 1.20 1.43 0.98 1.05 3.18 1.09 -
P/RPS 1.43 2.49 2.59 1.91 0.52 1.41 0.30 36.63%
P/EPS -8.82 -10.26 -32.70 -4.45 -1.30 -23.35 -3.05 23.64%
EY -11.34 -9.75 -3.06 -22.45 -76.67 -4.28 -32.83 -19.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 2.45 2.34 1.48 1.67 1.76 0.75 24.11%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/00 31/03/01 CAGR
Date 26/05/06 20/05/05 11/05/04 28/05/03 13/05/02 - 11/05/01 -
Price 0.60 1.06 1.40 0.94 1.19 0.00 1.30 -
P/RPS 1.00 2.20 2.53 1.83 0.59 0.00 0.36 22.65%
P/EPS -6.15 -9.06 -32.01 -4.27 -1.48 0.00 -3.63 11.11%
EY -16.26 -11.03 -3.12 -23.41 -67.65 0.00 -27.53 -9.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 2.16 2.30 1.42 1.89 0.00 0.90 11.33%

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