[IDEAL] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
14-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -50.9%
YoY- -691.39%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 198,698 2,974 12,129 14,848 17,983 20,208 21,345 44.98%
PBT 29,854 -614 -3,976 -2,315 508 987 524 96.04%
Tax -7,495 -147 -37 -21 -113 0 0 -
NP 22,359 -761 -4,013 -2,336 395 987 524 86.82%
-
NP to SH 10,933 -1,041 -4,013 -2,336 395 987 524 65.84%
-
Tax Rate 25.11% - - - 22.24% 0.00% 0.00% -
Total Cost 176,339 3,735 16,142 17,184 17,588 19,221 20,821 42.72%
-
Net Worth 79,802 69,661 29,669 17,419 20,124 19,349 17,695 28.50%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 79,802 69,661 29,669 17,419 20,124 19,349 17,695 28.50%
NOSH 110,468 110,468 70,256 53,880 55,000 53,958 51,999 13.36%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 11.25% -25.59% -33.09% -15.73% 2.20% 4.88% 2.45% -
ROE 13.70% -1.49% -13.53% -13.41% 1.96% 5.10% 2.96% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 179.87 2.69 17.26 27.56 32.70 37.45 41.05 27.89%
EPS 9.90 -0.94 -5.71 -4.34 0.72 1.83 1.01 46.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7224 0.6306 0.4223 0.3233 0.3659 0.3586 0.3403 13.35%
Adjusted Per Share Value based on latest NOSH - 53,880
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 39.74 0.59 2.43 2.97 3.60 4.04 4.27 44.98%
EPS 2.19 -0.21 -0.80 -0.47 0.08 0.20 0.10 67.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1596 0.1393 0.0593 0.0348 0.0402 0.0387 0.0354 28.50%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.805 0.85 0.89 0.60 0.20 0.25 0.18 -
P/RPS 0.45 31.57 5.16 2.18 0.61 0.67 0.44 0.37%
P/EPS 8.13 -90.20 -15.58 -13.84 27.85 13.67 17.86 -12.28%
EY 12.29 -1.11 -6.42 -7.23 3.59 7.32 5.60 13.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.35 2.11 1.86 0.55 0.70 0.53 13.09%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 24/05/16 07/05/15 14/05/14 29/05/13 23/05/12 11/05/11 -
Price 0.835 0.81 0.90 1.06 0.285 0.24 0.17 -
P/RPS 0.46 30.09 5.21 3.85 0.87 0.64 0.41 1.93%
P/EPS 8.44 -85.96 -15.76 -24.45 39.68 13.12 16.87 -10.89%
EY 11.85 -1.16 -6.35 -4.09 2.52 7.62 5.93 12.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.28 2.13 3.28 0.78 0.67 0.50 15.04%

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