[IDEAL] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -32.82%
YoY- -59.98%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 2,974 12,129 14,848 17,983 20,208 21,345 21,713 -28.18%
PBT -614 -3,976 -2,315 508 987 524 -1,941 -17.44%
Tax -147 -37 -21 -113 0 0 0 -
NP -761 -4,013 -2,336 395 987 524 -1,941 -14.43%
-
NP to SH -1,041 -4,013 -2,336 395 987 524 -1,941 -9.85%
-
Tax Rate - - - 22.24% 0.00% 0.00% - -
Total Cost 3,735 16,142 17,184 17,588 19,221 20,821 23,654 -26.46%
-
Net Worth 69,661 29,669 17,419 20,124 19,349 17,695 17,930 25.35%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 69,661 29,669 17,419 20,124 19,349 17,695 17,930 25.35%
NOSH 110,468 70,256 53,880 55,000 53,958 51,999 54,237 12.57%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -25.59% -33.09% -15.73% 2.20% 4.88% 2.45% -8.94% -
ROE -1.49% -13.53% -13.41% 1.96% 5.10% 2.96% -10.82% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2.69 17.26 27.56 32.70 37.45 41.05 40.03 -36.21%
EPS -0.94 -5.71 -4.34 0.72 1.83 1.01 -3.58 -19.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6306 0.4223 0.3233 0.3659 0.3586 0.3403 0.3306 11.35%
Adjusted Per Share Value based on latest NOSH - 55,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 0.59 2.43 2.97 3.60 4.04 4.27 4.34 -28.27%
EPS -0.21 -0.80 -0.47 0.08 0.20 0.10 -0.39 -9.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1393 0.0593 0.0348 0.0403 0.0387 0.0354 0.0359 25.32%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.85 0.89 0.60 0.20 0.25 0.18 0.38 -
P/RPS 31.57 5.16 2.18 0.61 0.67 0.44 0.95 79.20%
P/EPS -90.20 -15.58 -13.84 27.85 13.67 17.86 -10.62 42.79%
EY -1.11 -6.42 -7.23 3.59 7.32 5.60 -9.42 -29.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 2.11 1.86 0.55 0.70 0.53 1.15 2.70%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 07/05/15 14/05/14 29/05/13 23/05/12 11/05/11 - -
Price 0.81 0.90 1.06 0.285 0.24 0.17 0.00 -
P/RPS 30.09 5.21 3.85 0.87 0.64 0.41 0.00 -
P/EPS -85.96 -15.76 -24.45 39.68 13.12 16.87 0.00 -
EY -1.16 -6.35 -4.09 2.52 7.62 5.93 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 2.13 3.28 0.78 0.67 0.50 0.00 -

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