[IDEAL] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -80.46%
YoY- -50.0%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 93,028 94,494 539 345 2,296 5,382 6,062 57.57%
PBT 18,675 13,080 -819 -1,404 -936 -118 151 123.04%
Tax -5,054 -3,269 39 0 0 0 0 -
NP 13,621 9,811 -780 -1,404 -936 -118 151 111.62%
-
NP to SH 6,373 5,178 -808 -1,404 -936 -118 151 86.48%
-
Tax Rate 27.06% 24.99% - - - - 0.00% -
Total Cost 79,407 84,683 1,319 1,749 3,232 5,500 5,911 54.12%
-
Net Worth 93,213 77,493 69,904 31,014 18,216 20,113 19,079 30.23%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 93,213 77,493 69,904 31,014 18,216 20,113 19,079 30.23%
NOSH 110,468 110,468 110,468 70,200 54,104 55,000 53,928 12.68%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 14.64% 10.38% -144.71% -406.96% -40.77% -2.19% 2.49% -
ROE 6.84% 6.68% -1.16% -4.53% -5.14% -0.59% 0.79% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 84.21 85.54 0.49 0.49 4.24 9.79 11.24 39.84%
EPS 5.77 4.69 -0.73 -2.00 -1.73 -0.22 0.28 65.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8438 0.7015 0.6328 0.4418 0.3367 0.3657 0.3538 15.57%
Adjusted Per Share Value based on latest NOSH - 70,200
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 18.61 18.90 0.11 0.07 0.46 1.08 1.21 57.63%
EPS 1.27 1.04 -0.16 -0.28 -0.19 -0.02 0.03 86.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1864 0.155 0.1398 0.062 0.0364 0.0402 0.0382 30.20%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.675 0.75 0.90 0.81 0.59 0.20 0.20 -
P/RPS 0.80 0.88 184.46 164.82 13.90 2.04 1.78 -12.46%
P/EPS 11.70 16.00 -123.05 -40.50 -34.10 -93.22 71.43 -26.01%
EY 8.55 6.25 -0.81 -2.47 -2.93 -1.07 1.40 35.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.07 1.42 1.83 1.75 0.55 0.57 5.80%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 29/02/16 27/02/15 27/02/14 28/02/13 28/02/12 -
Price 0.70 0.79 0.81 0.88 0.60 0.49 0.25 -
P/RPS 0.83 0.92 166.01 179.06 14.14 5.01 2.22 -15.11%
P/EPS 12.13 16.85 -110.74 -44.00 -34.68 -228.39 89.29 -28.27%
EY 8.24 5.93 -0.90 -2.27 -2.88 -0.44 1.12 39.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.13 1.28 1.99 1.78 1.34 0.71 2.63%

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