[IDEAL] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
04-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 105.96%
YoY- 459.93%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 162,945 101,100 288,242 400,291 93,288 20,366 9,276 61.16%
PBT 20,161 -55,398 79,605 85,930 15,571 3,443 -1,415 -
Tax -6,126 -1,571 -18,879 -20,832 -3,937 -948 -71 110.06%
NP 14,035 -56,969 60,726 65,098 11,634 2,495 -1,486 -
-
NP to SH 15,686 -56,844 30,569 30,264 5,405 941 -1,486 -
-
Tax Rate 30.39% - 23.72% 24.24% 25.28% 27.53% - -
Total Cost 148,910 158,069 227,516 335,193 81,654 17,871 10,762 54.88%
-
Net Worth 509,379 502,861 530,249 124,442 82,895 70,125 29,488 60.71%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - 4,638 - - - - -
Div Payout % - - 15.17% - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 509,379 502,861 530,249 124,442 82,895 70,125 29,488 60.71%
NOSH 465,739 465,053 463,869 110,468 110,468 110,468 70,094 37.07%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 8.61% -56.35% 21.07% 16.26% 12.47% 12.25% -16.02% -
ROE 3.08% -11.30% 5.77% 24.32% 6.52% 1.34% -5.04% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 34.99 21.74 62.14 362.36 84.45 18.44 13.23 17.57%
EPS 3.37 -12.22 6.59 27.40 4.89 0.85 -2.12 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.0937 1.0813 1.1431 1.1265 0.7504 0.6348 0.4207 17.24%
Adjusted Per Share Value based on latest NOSH - 110,468
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 32.59 20.22 57.65 80.06 18.66 4.07 1.86 61.09%
EPS 3.14 -11.37 6.11 6.05 1.08 0.19 -0.30 -
DPS 0.00 0.00 0.93 0.00 0.00 0.00 0.00 -
NAPS 1.0188 1.0058 1.0605 0.2489 0.1658 0.1403 0.059 60.70%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.95 1.27 1.18 1.05 0.78 0.80 0.855 -
P/RPS 2.72 5.84 1.90 0.29 0.92 4.34 6.46 -13.41%
P/EPS 28.21 -10.39 17.91 3.83 15.94 93.92 -40.33 -
EY 3.55 -9.62 5.58 26.09 6.27 1.06 -2.48 -
DY 0.00 0.00 0.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.17 1.03 0.93 1.04 1.26 2.03 -13.15%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 08/09/21 28/08/20 30/08/19 04/09/18 30/08/17 24/08/16 27/07/15 -
Price 0.94 1.07 0.00 1.53 0.77 0.795 0.84 -
P/RPS 2.69 4.92 0.00 0.42 0.91 4.31 6.35 -13.32%
P/EPS 27.91 -8.75 0.00 5.58 15.74 93.33 -39.62 -
EY 3.58 -11.42 0.00 17.91 6.35 1.07 -2.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.99 0.00 1.36 1.03 1.25 2.00 -13.11%

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