[IDEAL] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 165.24%
YoY- 496.09%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 153,458 93,288 46,074 153,347 58,853 20,366 723 3446.65%
PBT 27,293 15,571 6,782 22,857 9,777 3,443 -215 -
Tax -7,066 -3,937 -1,732 -5,802 -2,532 -948 -38 3147.47%
NP 20,227 11,634 5,050 17,055 7,245 2,495 -253 -
-
NP to SH 9,343 5,405 2,308 8,310 3,133 941 -314 -
-
Tax Rate 25.89% 25.28% 25.54% 25.38% 25.90% 27.53% - -
Total Cost 133,231 81,654 41,024 136,292 51,608 17,871 976 2543.24%
-
Net Worth 86,839 82,895 79,802 77,493 72,312 70,125 69,661 15.81%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 86,839 82,895 79,802 77,493 72,312 70,125 69,661 15.81%
NOSH 110,468 110,468 110,468 110,468 110,468 110,468 110,468 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 13.18% 12.47% 10.96% 11.12% 12.31% 12.25% -34.99% -
ROE 10.76% 6.52% 2.89% 10.72% 4.33% 1.34% -0.45% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 138.92 84.45 41.71 138.82 53.28 18.44 0.65 3463.01%
EPS 8.46 4.89 2.09 7.52 2.84 0.85 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7861 0.7504 0.7224 0.7015 0.6546 0.6348 0.6306 15.81%
Adjusted Per Share Value based on latest NOSH - 110,468
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 30.69 18.66 9.22 30.67 11.77 4.07 0.14 3523.72%
EPS 1.87 1.08 0.46 1.66 0.63 0.19 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1737 0.1658 0.1596 0.155 0.1446 0.1403 0.1393 15.83%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.755 0.78 0.805 0.75 0.795 0.80 0.85 -
P/RPS 0.54 0.92 1.93 0.54 1.49 4.34 129.87 -97.40%
P/EPS 8.93 15.94 38.53 9.97 28.03 93.92 -299.04 -
EY 11.20 6.27 2.60 10.03 3.57 1.06 -0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.04 1.11 1.07 1.21 1.26 1.35 -20.31%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 30/08/17 30/05/17 28/02/17 25/11/16 24/08/16 24/05/16 -
Price 0.72 0.77 0.835 0.79 0.785 0.795 0.81 -
P/RPS 0.52 0.91 2.00 0.57 1.47 4.31 123.76 -97.38%
P/EPS 8.51 15.74 39.97 10.50 27.68 93.33 -284.97 -
EY 11.75 6.35 2.50 9.52 3.61 1.07 -0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.03 1.16 1.13 1.20 1.25 1.28 -19.74%

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