[IDEAL] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -13.87%
YoY- -693.22%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 94,494 539 345 2,296 5,382 6,062 6,224 57.29%
PBT 13,080 -819 -1,404 -936 -118 151 1,511 43.24%
Tax -3,269 39 0 0 0 0 0 -
NP 9,811 -780 -1,404 -936 -118 151 1,511 36.54%
-
NP to SH 5,178 -808 -1,404 -936 -118 151 1,511 22.76%
-
Tax Rate 24.99% - - - - 0.00% 0.00% -
Total Cost 84,683 1,319 1,749 3,232 5,500 5,911 4,713 61.76%
-
Net Worth 77,493 69,904 31,014 18,216 20,113 19,079 18,315 27.14%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 77,493 69,904 31,014 18,216 20,113 19,079 18,315 27.14%
NOSH 110,468 110,468 70,200 54,104 55,000 53,928 53,964 12.66%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 10.38% -144.71% -406.96% -40.77% -2.19% 2.49% 24.28% -
ROE 6.68% -1.16% -4.53% -5.14% -0.59% 0.79% 8.25% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 85.54 0.49 0.49 4.24 9.79 11.24 11.53 39.61%
EPS 4.69 -0.73 -2.00 -1.73 -0.22 0.28 2.80 8.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7015 0.6328 0.4418 0.3367 0.3657 0.3538 0.3394 12.85%
Adjusted Per Share Value based on latest NOSH - 54,104
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 18.90 0.11 0.07 0.46 1.08 1.21 1.24 57.39%
EPS 1.04 -0.16 -0.28 -0.19 -0.02 0.03 0.30 22.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.155 0.1398 0.062 0.0364 0.0402 0.0382 0.0366 27.16%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.75 0.90 0.81 0.59 0.20 0.20 0.12 -
P/RPS 0.88 184.46 164.82 13.90 2.04 1.78 1.04 -2.74%
P/EPS 16.00 -123.05 -40.50 -34.10 -93.22 71.43 4.29 24.50%
EY 6.25 -0.81 -2.47 -2.93 -1.07 1.40 23.33 -19.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.42 1.83 1.75 0.55 0.57 0.35 20.45%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 27/02/14 28/02/13 28/02/12 25/02/11 -
Price 0.79 0.81 0.88 0.60 0.49 0.25 0.18 -
P/RPS 0.92 166.01 179.06 14.14 5.01 2.22 1.56 -8.41%
P/EPS 16.85 -110.74 -44.00 -34.68 -228.39 89.29 6.43 17.39%
EY 5.93 -0.90 -2.27 -2.88 -0.44 1.12 15.56 -14.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.28 1.99 1.78 1.34 0.71 0.53 13.43%

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