[IDEAL] YoY 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- 5.96%
YoY- 402.74%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 67,445 39,633 146,907 194,693 47,214 19,643 200 163.59%
PBT 4,410 -30,748 47,138 46,361 8,790 3,658 -81 -
Tax -1,817 140 -11,022 -10,963 -2,205 -910 -34 93.96%
NP 2,593 -30,608 36,116 35,398 6,585 2,748 -115 -
-
NP to SH 5,216 -31,009 18,390 15,570 3,097 1,255 -115 -
-
Tax Rate 41.20% - 23.38% 23.65% 25.09% 24.88% - -
Total Cost 64,852 70,241 110,791 159,295 40,629 16,895 315 142.80%
-
Net Worth 509,379 502,861 529,511 124,442 82,895 70,125 30,237 60.04%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - 4,632 - - - - -
Div Payout % - - 25.19% - - - - -
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 509,379 502,861 529,511 124,442 82,895 70,125 30,237 60.04%
NOSH 465,739 465,053 463,224 110,468 110,468 110,468 71,875 36.50%
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 3.84% -77.23% 24.58% 18.18% 13.95% 13.99% -57.50% -
ROE 1.02% -6.17% 3.47% 12.51% 3.74% 1.79% -0.38% -
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 14.48 8.52 31.71 176.24 42.74 17.78 0.28 92.90%
EPS 1.12 -6.67 3.97 14.09 2.80 1.14 -0.16 -
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 13.49 7.93 29.38 38.94 9.44 3.93 0.04 163.59%
EPS 1.04 -6.20 3.68 3.11 0.62 0.25 -0.02 -
DPS 0.00 0.00 0.93 0.00 0.00 0.00 0.00 -
NAPS 1.0188 1.0058 1.0591 0.2489 0.1658 0.1403 0.0605 60.03%
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 6.56 14.90 3.72 0.60 1.82 4.50 307.27 -47.29%
P/EPS 84.83 -19.05 29.72 7.45 27.82 70.42 -534.38 -
EY 1.18 -5.25 3.36 13.42 3.59 1.42 -0.19 -
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 6.49 12.56 0.00 0.87 1.80 4.47 301.88 -47.23%
P/EPS 83.93 -16.05 0.00 10.86 27.47 69.98 -525.00 -
EY 1.19 -6.23 0.00 9.21 3.64 1.43 -0.19 -
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