[IDEAL] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 274.2%
YoY- 536.66%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 381,996 245,868 565,340 822,388 184,296 2,892 36,304 47.97%
PBT 62,840 -98,604 129,868 158,276 27,128 -860 -5,332 -
Tax -17,236 -6,844 -31,428 -39,476 -6,928 -152 -148 120.82%
NP 45,604 -105,448 98,440 118,800 20,200 -1,012 -5,480 -
-
NP to SH 45,048 -103,340 48,712 58,776 9,232 -1,256 -5,480 -
-
Tax Rate 27.43% - 24.20% 24.94% 25.54% - - -
Total Cost 336,392 351,316 466,900 703,588 164,096 3,904 41,784 41.52%
-
Net Worth 504,954 528,427 158,389 108,877 79,802 69,661 29,669 60.31%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 504,954 528,427 158,389 108,877 79,802 69,661 29,669 60.31%
NOSH 465,274 465,001 110,468 110,468 110,468 110,468 70,256 36.99%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 11.94% -42.89% 17.41% 14.45% 10.96% -34.99% -15.09% -
ROE 8.92% -19.56% 30.75% 53.98% 11.57% -1.80% -18.47% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 82.02 52.87 511.77 744.46 166.83 2.62 51.67 7.99%
EPS 9.68 -22.24 44.08 53.20 8.36 -1.12 -7.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0842 1.1364 1.4338 0.9856 0.7224 0.6306 0.4223 16.99%
Adjusted Per Share Value based on latest NOSH - 110,468
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 76.40 49.18 113.07 164.48 36.86 0.58 7.26 47.98%
EPS 9.01 -20.67 9.74 11.76 1.85 -0.25 -1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0099 1.0569 0.3168 0.2178 0.1596 0.1393 0.0593 60.33%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.945 0.95 1.14 0.65 0.805 0.85 0.89 -
P/RPS 1.15 1.80 0.22 0.09 0.48 32.47 1.72 -6.48%
P/EPS 9.77 -4.27 2.59 1.22 9.63 -74.76 -11.41 -
EY 10.24 -23.39 38.68 81.86 10.38 -1.34 -8.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.84 0.80 0.66 1.11 1.35 2.11 -13.71%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 30/06/20 29/05/19 25/05/18 30/05/17 24/05/16 07/05/15 -
Price 0.93 1.27 1.10 0.65 0.835 0.81 0.90 -
P/RPS 1.13 2.40 0.21 0.09 0.50 30.94 1.74 -6.93%
P/EPS 9.62 -5.71 2.49 1.22 9.99 -71.24 -11.54 -
EY 10.40 -17.50 40.09 81.86 10.01 -1.40 -8.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.12 0.77 0.66 1.16 1.28 2.13 -14.01%

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