[IDEAL] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -120.03%
YoY- -285.95%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 95,499 317,922 154,247 101,100 61,467 570,373 440,704 -63.88%
PBT 15,710 -56,179 -77,074 -55,398 -24,651 117,095 102,978 -71.41%
Tax -4,309 -8,888 -936 -1,571 -1,711 -28,336 -23,628 -67.80%
NP 11,401 -65,067 -78,010 -56,969 -26,362 88,759 79,350 -72.53%
-
NP to SH 11,262 -56,649 -78,602 -56,844 -25,835 58,153 46,327 -61.01%
-
Tax Rate 27.43% - - - - 24.20% 22.94% -
Total Cost 84,098 382,989 232,257 158,069 87,829 481,614 361,354 -62.13%
-
Net Worth 504,954 493,009 480,685 502,861 528,427 553,480 545,798 -5.04%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - 9,285 4,637 -
Div Payout % - - - - - 15.97% 10.01% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 504,954 493,009 480,685 502,861 528,427 553,480 545,798 -5.04%
NOSH 465,274 465,059 465,059 465,053 465,001 464,025 463,556 0.24%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 11.94% -20.47% -50.57% -56.35% -42.89% 15.56% 18.01% -
ROE 2.23% -11.49% -16.35% -11.30% -4.89% 10.51% 8.49% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 20.50 68.36 33.17 21.74 13.22 122.86 95.04 -63.99%
EPS 2.42 -12.18 -16.90 -12.22 -5.56 12.53 9.99 -61.10%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 1.00 -
NAPS 1.0842 1.0601 1.0336 1.0813 1.1364 1.1922 1.177 -5.32%
Adjusted Per Share Value based on latest NOSH - 465,053
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 19.10 63.58 30.85 20.22 12.29 114.07 88.14 -63.88%
EPS 2.25 -11.33 -15.72 -11.37 -5.17 11.63 9.27 -61.05%
DPS 0.00 0.00 0.00 0.00 0.00 1.86 0.93 -
NAPS 1.0099 0.986 0.9614 1.0057 1.0569 1.107 1.0916 -5.04%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.945 1.08 1.00 1.27 0.95 1.58 1.40 -
P/RPS 4.61 1.58 3.02 5.84 7.19 1.29 1.47 114.10%
P/EPS 39.08 -8.87 -5.92 -10.39 -17.10 12.61 14.01 98.03%
EY 2.56 -11.28 -16.90 -9.62 -5.85 7.93 7.14 -49.49%
DY 0.00 0.00 0.00 0.00 0.00 1.27 0.71 -
P/NAPS 0.87 1.02 0.97 1.17 0.84 1.33 1.19 -18.82%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 31/03/21 30/11/20 28/08/20 30/06/20 28/02/20 29/11/19 -
Price 0.93 0.945 0.93 1.07 1.27 1.44 1.30 -
P/RPS 4.54 1.38 2.80 4.92 9.61 1.17 1.37 122.11%
P/EPS 38.46 -7.76 -5.50 -8.75 -22.86 11.50 13.01 105.84%
EY 2.60 -12.89 -18.17 -11.42 -4.37 8.70 7.68 -51.39%
DY 0.00 0.00 0.00 0.00 0.00 1.39 0.77 -
P/NAPS 0.86 0.89 0.90 0.99 1.12 1.21 1.10 -15.12%

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