[IDEAL] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
27-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 45.77%
YoY- -25.61%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 800,582 186,576 40,732 18,552 7,952 21,616 17,432 89.18%
PBT 171,860 31,142 6,886 -2,830 -2,366 468 874 141.04%
Tax -41,664 -7,874 -1,896 -142 0 -48 -162 152.07%
NP 130,196 23,268 4,990 -2,972 -2,366 420 712 138.14%
-
NP to SH 60,528 10,810 1,882 -2,972 -2,366 420 712 109.61%
-
Tax Rate 24.24% 25.28% 27.53% - - 10.26% 18.54% -
Total Cost 670,386 163,308 35,742 21,524 10,318 21,196 16,720 84.95%
-
Net Worth 124,442 82,895 70,125 29,488 17,004 19,847 19,439 36.24%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 124,442 82,895 70,125 29,488 17,004 19,847 19,439 36.24%
NOSH 110,468 110,468 110,468 70,094 54,018 53,846 53,939 12.68%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 16.26% 12.47% 12.25% -16.02% -29.75% 1.94% 4.08% -
ROE 48.64% 13.04% 2.68% -10.08% -13.91% 2.12% 3.66% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 724.72 168.90 36.87 26.47 14.72 40.14 32.32 67.88%
EPS 54.80 9.78 1.70 -4.24 -4.38 0.78 1.32 86.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1265 0.7504 0.6348 0.4207 0.3148 0.3686 0.3604 20.90%
Adjusted Per Share Value based on latest NOSH - 71,875
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 160.12 37.32 8.15 3.71 1.59 4.32 3.49 89.15%
EPS 12.11 2.16 0.38 -0.59 -0.47 0.08 0.14 110.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2489 0.1658 0.1403 0.059 0.034 0.0397 0.0389 36.23%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.05 0.78 0.80 0.855 0.92 0.285 0.22 -
P/RPS 0.14 0.46 2.17 3.23 6.25 0.71 0.68 -23.14%
P/EPS 1.92 7.97 46.96 -20.17 -21.00 36.54 16.67 -30.23%
EY 52.18 12.55 2.13 -4.96 -4.76 2.74 6.00 43.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.04 1.26 2.03 2.92 0.77 0.61 7.27%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 04/09/18 30/08/17 24/08/16 27/07/15 26/08/14 27/08/13 30/08/12 -
Price 1.53 0.77 0.795 0.84 0.84 0.33 0.22 -
P/RPS 0.21 0.46 2.16 3.17 5.71 0.82 0.68 -17.77%
P/EPS 2.79 7.87 46.66 -19.81 -19.18 42.31 16.67 -25.75%
EY 35.81 12.71 2.14 -5.05 -5.21 2.36 6.00 34.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.03 1.25 2.00 2.67 0.90 0.61 14.29%

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