[IDEAL] YoY Quarter Result on 30-Sep-2017 [#3]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 27.19%
YoY- 79.7%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 53,146 152,402 103,252 60,170 38,487 1,512 631 109.22%
PBT -21,676 23,374 25,817 11,723 6,334 501 -778 74.02%
Tax -2,365 -4,748 -6,562 -3,130 -1,584 -114 0 -
NP -24,041 18,626 19,255 8,593 4,750 387 -778 77.05%
-
NP to SH -21,759 15,760 8,417 3,939 2,192 196 -778 74.13%
-
Tax Rate - 20.31% 25.42% 26.70% 25.01% 22.75% - -
Total Cost 77,187 133,776 83,997 51,577 33,737 1,125 1,409 94.76%
-
Net Worth 480,685 545,798 132,860 86,839 72,312 30,337 16,229 75.80%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 480,685 545,798 132,860 86,839 72,312 30,337 16,229 75.80%
NOSH 465,059 463,556 110,468 110,468 110,468 69,999 54,027 43.11%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -45.24% 12.22% 18.65% 14.28% 12.34% 25.60% -123.30% -
ROE -4.53% 2.89% 6.34% 4.54% 3.03% 0.65% -4.79% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 11.43 32.87 93.47 54.47 34.84 2.16 1.17 46.15%
EPS -4.68 3.40 7.62 3.57 1.98 0.28 -1.44 21.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0336 1.177 1.2027 0.7861 0.6546 0.4334 0.3004 22.84%
Adjusted Per Share Value based on latest NOSH - 110,468
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 10.63 30.48 20.65 12.03 7.70 0.30 0.13 108.19%
EPS -4.35 3.15 1.68 0.79 0.44 0.04 -0.16 73.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9614 1.0916 0.2657 0.1737 0.1446 0.0607 0.0325 75.77%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.00 1.40 1.34 0.755 0.795 0.795 0.81 -
P/RPS 8.75 4.26 1.43 1.39 2.28 36.81 69.35 -29.15%
P/EPS -21.37 41.19 17.59 21.17 40.06 283.93 -56.25 -14.88%
EY -4.68 2.43 5.69 4.72 2.50 0.35 -1.78 17.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.19 1.11 0.96 1.21 1.83 2.70 -15.67%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/11/20 29/11/19 21/11/18 28/11/17 25/11/16 17/11/15 28/11/14 -
Price 0.93 1.30 1.37 0.72 0.785 0.85 0.855 -
P/RPS 8.14 3.96 1.47 1.32 2.25 39.35 73.21 -30.63%
P/EPS -19.88 38.25 17.98 20.19 39.56 303.57 -59.37 -16.65%
EY -5.03 2.61 5.56 4.95 2.53 0.33 -1.68 20.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.10 1.14 0.92 1.20 1.96 2.85 -17.46%

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