[IDBTECH] QoQ Quarter Result on 31-Dec-2021 [#1]

Stock
[IDBTECH] IDB TECHNOLOGIES BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#1]
Profit Trend
QoQ- 76.09%
YoY- -115.59%
Quarter Report
Latest QR
Upcoming QR
IDBTECH's Result
IDBTECH's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Revenue 3,420 3,186 2,708 1,542 1,486 2,259 1,428 33.79%
PBT 887 965 1,217 -5 -299 692 -307 -
Tax -240 -276 -323 -72 -23 -198 14 -
NP 647 689 894 -77 -322 494 -293 -
-
NP to SH 647 689 894 -77 -322 494 -293 -
-
Tax Rate 27.06% 28.60% 26.54% - - 28.61% - -
Total Cost 2,773 2,497 1,814 1,619 1,808 1,765 1,721 17.23%
-
Net Worth 4,900 4,749 4,550 3,650 3,749 4,050 3,599 10.83%
Dividend
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Div 500 - 500 - - - - -
Div Payout % 77.28% - 55.93% - - - - -
Equity
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Net Worth 4,900 4,749 4,550 3,650 3,749 4,050 3,599 10.83%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
NP Margin 18.92% 21.63% 33.01% -4.99% -21.67% 21.87% -20.52% -
ROE 13.20% 14.51% 19.65% -2.11% -8.59% 12.20% -8.14% -
Per Share
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 0.68 0.64 0.54 0.31 0.30 0.45 0.29 32.85%
EPS 0.13 0.14 0.18 -0.02 -0.06 0.10 -0.06 -
DPS 0.10 0.00 0.10 0.00 0.00 0.00 0.00 -
NAPS 0.0098 0.0095 0.0091 0.0073 0.0075 0.0081 0.0072 10.82%
Adjusted Per Share Value based on latest NOSH - 500,000
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 0.68 0.64 0.54 0.31 0.30 0.45 0.29 32.85%
EPS 0.13 0.14 0.18 -0.02 -0.06 0.10 -0.06 -
DPS 0.10 0.00 0.10 0.00 0.00 0.00 0.00 -
NAPS 0.0098 0.0095 0.0091 0.0073 0.0075 0.0081 0.0072 10.82%
Price Multiplier on Financial Quarter End Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 30/06/23 30/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 -
Price 0.20 0.09 0.09 0.09 0.07 0.10 0.10 -
P/RPS 29.24 14.12 16.62 29.18 23.55 22.13 35.01 -5.82%
P/EPS 154.56 65.31 50.34 -584.42 -108.70 101.21 -170.65 -
EY 0.65 1.53 1.99 -0.17 -0.92 0.99 -0.59 -
DY 0.50 0.00 1.11 0.00 0.00 0.00 0.00 -
P/NAPS 20.41 9.47 9.89 12.33 9.33 12.35 13.89 13.68%
Price Multiplier on Announcement Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 24/08/23 16/02/23 26/08/22 23/02/22 27/08/21 24/02/21 26/08/20 -
Price 0.20 0.125 0.09 0.09 0.07 0.00 0.10 -
P/RPS 29.24 19.62 16.62 29.18 23.55 0.00 35.01 -5.82%
P/EPS 154.56 90.71 50.34 -584.42 -108.70 0.00 -170.65 -
EY 0.65 1.10 1.99 -0.17 -0.92 0.00 -0.59 -
DY 0.50 0.00 1.11 0.00 0.00 0.00 0.00 -
P/NAPS 20.41 13.16 9.89 12.33 9.33 0.00 13.89 13.68%

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