[IDEAL] YoY Annual (Unaudited) Result on 31-Dec-2000 [#4]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
22-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
YoY- -689.48%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 33,609 28,821 40,340 70,007 77,483 91,372 1.05%
PBT -2,350 -12,569 -15,189 -5,718 1,007 -3,178 0.31%
Tax -322 0 15,189 5,718 -37 3,178 -
NP -2,672 -12,569 0 0 970 0 -100.00%
-
NP to SH -2,672 -12,569 -15,162 -5,718 970 -3,177 0.18%
-
Tax Rate - - - - 3.67% - -
Total Cost 36,281 41,390 40,340 70,007 76,513 91,372 0.97%
-
Net Worth 33,132 14,273 12,780 27,919 33,590 32,667 -0.01%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 33,132 14,273 12,780 27,919 33,590 32,667 -0.01%
NOSH 53,440 21,303 18,000 18,012 17,962 17,949 -1.14%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin -7.95% -43.61% 0.00% 0.00% 1.25% 0.00% -
ROE -8.06% -88.06% -118.63% -20.48% 2.89% -9.73% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 62.89 135.29 224.10 388.66 431.35 509.06 2.22%
EPS -4.95 -59.00 -84.23 -31.77 5.40 -17.70 1.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.67 0.71 1.55 1.87 1.82 1.13%
Adjusted Per Share Value based on latest NOSH - 18,013
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 6.72 5.76 8.07 14.00 15.50 18.27 1.05%
EPS -0.53 -2.51 -3.03 -1.14 0.19 -0.64 0.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0663 0.0285 0.0256 0.0558 0.0672 0.0653 -0.01%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 1.40 0.89 1.20 1.60 0.00 0.00 -
P/RPS 2.23 0.66 0.54 0.41 0.00 0.00 -100.00%
P/EPS -28.00 -1.51 -1.42 -5.04 0.00 0.00 -100.00%
EY -3.57 -66.29 -70.19 -19.84 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 1.33 1.69 1.03 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/03/04 24/02/03 25/02/02 22/02/01 23/02/00 - -
Price 1.43 0.86 1.16 1.24 3.58 0.00 -
P/RPS 2.27 0.64 0.52 0.32 0.83 0.00 -100.00%
P/EPS -28.60 -1.46 -1.38 -3.91 66.30 0.00 -100.00%
EY -3.50 -68.60 -72.61 -25.60 1.51 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 1.28 1.63 0.80 1.91 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