[IDEAL] YoY Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -76.05%
YoY- -17.12%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 94,461 95,499 61,467 141,335 205,597 46,074 723 125.17%
PBT 9,883 15,710 -24,651 32,467 39,569 6,782 -215 -
Tax -3,211 -4,309 -1,711 -7,857 -9,869 -1,732 -38 109.40%
NP 6,672 11,401 -26,362 24,610 29,700 5,050 -253 -
-
NP to SH 7,108 11,262 -25,835 12,178 14,694 2,308 -314 -
-
Tax Rate 32.49% 27.43% - 24.20% 24.94% 25.54% - -
Total Cost 87,789 84,098 87,829 116,725 175,897 41,024 976 111.60%
-
Net Worth 598,500 504,954 528,427 158,389 108,877 79,802 69,661 43.08%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 598,500 504,954 528,427 158,389 108,877 79,802 69,661 43.08%
NOSH 500,000 465,274 465,001 110,468 110,468 110,468 110,468 28.59%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 7.06% 11.94% -42.89% 17.41% 14.45% 10.96% -34.99% -
ROE 1.19% 2.23% -4.89% 7.69% 13.50% 2.89% -0.45% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 18.89 20.50 13.22 127.94 186.11 41.71 0.65 75.29%
EPS 1.42 2.42 -5.56 11.02 13.30 2.09 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.197 1.0842 1.1364 1.4338 0.9856 0.7224 0.6306 11.26%
Adjusted Per Share Value based on latest NOSH - 110,468
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 18.89 19.10 12.29 28.27 41.12 9.22 0.14 126.38%
EPS 1.42 2.25 -5.17 2.44 2.94 0.46 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.197 1.0099 1.0569 0.3168 0.2178 0.1596 0.1393 43.09%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.35 0.945 0.95 1.14 0.65 0.805 0.85 -
P/RPS 7.15 4.61 7.19 0.89 0.35 1.93 129.87 -38.30%
P/EPS 94.96 39.08 -17.10 10.34 4.89 38.53 -299.04 -
EY 1.05 2.56 -5.85 9.67 20.46 2.60 -0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.87 0.84 0.80 0.66 1.11 1.35 -2.91%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 30/05/22 27/05/21 30/06/20 29/05/19 25/05/18 30/05/17 24/05/16 -
Price 1.35 0.93 1.27 1.10 0.65 0.835 0.81 -
P/RPS 7.15 4.54 9.61 0.86 0.35 2.00 123.76 -37.81%
P/EPS 94.96 38.46 -22.86 9.98 4.89 39.97 -284.97 -
EY 1.05 2.60 -4.37 10.02 20.46 2.50 -0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.86 1.12 0.77 0.66 1.16 1.28 -2.05%

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