[IDBTECH] QoQ Annualized Quarter Result on 31-Dec-2020 [#1]

Stock
[IDBTECH] IDB TECHNOLOGIES BERHAD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#1]
Profit Trend
QoQ- 280.29%
YoY- 293.73%
Quarter Report
Latest QR
Upcoming QR
IDBTECH's Result
IDBTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Revenue 4,250 3,084 3,745 4,518 3,379 3,902 2,972 12.65%
PBT 1,212 -10 393 1,384 -447 -280 392 45.63%
Tax -395 -144 -221 -396 -101 -230 -275 12.81%
NP 817 -154 172 988 -548 -510 117 91.02%
-
NP to SH 817 -154 172 988 -548 -510 117 91.02%
-
Tax Rate 32.59% - 56.23% 28.61% - - 70.15% -
Total Cost 3,433 3,238 3,573 3,530 3,927 4,412 2,855 6.33%
-
Net Worth 4,550 3,650 3,749 4,050 3,599 3,849 3,275 11.57%
Dividend
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Div 500 - - - - - - -
Div Payout % 61.20% - - - - - - -
Equity
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Net Worth 4,550 3,650 3,749 4,050 3,599 3,849 3,275 11.57%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 390,000 8.62%
Ratio Analysis
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
NP Margin 19.22% -4.99% 4.59% 21.87% -16.22% -13.07% 3.94% -
ROE 17.96% -4.22% 4.59% 24.40% -15.22% -13.25% 3.57% -
Per Share
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
RPS 0.85 0.62 0.75 0.90 0.68 0.78 0.76 3.79%
EPS 0.16 -0.04 0.03 0.20 -0.11 -0.10 0.03 74.62%
DPS 0.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0091 0.0073 0.0075 0.0081 0.0072 0.0077 0.0084 2.70%
Adjusted Per Share Value based on latest NOSH - 500,000
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
RPS 0.85 0.62 0.75 0.90 0.68 0.78 0.59 12.92%
EPS 0.16 -0.04 0.03 0.20 -0.11 -0.10 0.02 99.87%
DPS 0.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0091 0.0073 0.0075 0.0081 0.0072 0.0077 0.0066 11.29%
Price Multiplier on Financial Quarter End Date
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Date 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 12/04/19 -
Price 0.09 0.09 0.07 0.10 0.10 0.10 0.00 -
P/RPS 10.59 14.59 9.35 11.07 14.80 12.81 0.00 -
P/EPS 55.08 -292.21 203.49 50.61 -91.24 -98.04 0.00 -
EY 1.82 -0.34 0.49 1.98 -1.10 -1.02 0.00 -
DY 1.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.89 12.33 9.33 12.35 13.89 12.99 0.00 -
Price Multiplier on Announcement Date
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Date 26/08/22 23/02/22 27/08/21 24/02/21 26/08/20 18/02/20 - -
Price 0.09 0.09 0.07 0.00 0.10 0.10 0.00 -
P/RPS 10.59 14.59 9.35 0.00 14.80 12.81 0.00 -
P/EPS 55.08 -292.21 203.49 0.00 -91.24 -98.04 0.00 -
EY 1.82 -0.34 0.49 0.00 -1.10 -1.02 0.00 -
DY 1.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.89 12.33 9.33 0.00 13.89 12.99 0.00 -

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