[IDEAL] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[IDEAL] IDEAL CAPITAL BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -72.23%
YoY- 835.03%
Quarter Report
Latest QR
Upcoming QR
IDEAL's Result
IDEAL's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 246,487 153,458 93,288 46,074 153,347 58,853 20,366 424.75%
PBT 45,960 27,293 15,571 6,782 22,857 9,777 3,443 460.07%
Tax -12,121 -7,066 -3,937 -1,732 -5,802 -2,532 -948 444.25%
NP 33,839 20,227 11,634 5,050 17,055 7,245 2,495 466.02%
-
NP to SH 15,707 9,343 5,405 2,308 8,310 3,133 941 549.79%
-
Tax Rate 26.37% 25.89% 25.28% 25.54% 25.38% 25.90% 27.53% -
Total Cost 212,648 133,231 81,654 41,024 136,292 51,608 17,871 418.85%
-
Net Worth 93,213 86,839 82,895 79,802 77,493 72,312 70,125 20.83%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 93,213 86,839 82,895 79,802 77,493 72,312 70,125 20.83%
NOSH 110,468 110,468 110,468 110,468 110,468 110,468 110,468 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 13.73% 13.18% 12.47% 10.96% 11.12% 12.31% 12.25% -
ROE 16.85% 10.76% 6.52% 2.89% 10.72% 4.33% 1.34% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 223.13 138.92 84.45 41.71 138.82 53.28 18.44 424.67%
EPS 14.22 8.46 4.89 2.09 7.52 2.84 0.85 550.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8438 0.7861 0.7504 0.7224 0.7015 0.6546 0.6348 20.83%
Adjusted Per Share Value based on latest NOSH - 110,468
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 49.30 30.69 18.66 9.21 30.67 11.77 4.07 425.04%
EPS 3.14 1.87 1.08 0.46 1.66 0.63 0.19 545.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1864 0.1737 0.1658 0.1596 0.155 0.1446 0.1403 20.79%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.675 0.755 0.78 0.805 0.75 0.795 0.80 -
P/RPS 0.30 0.54 0.92 1.93 0.54 1.49 4.34 -83.07%
P/EPS 4.75 8.93 15.94 38.53 9.97 28.03 93.92 -86.24%
EY 21.06 11.20 6.27 2.60 10.03 3.57 1.06 629.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.96 1.04 1.11 1.07 1.21 1.26 -26.06%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 28/11/17 30/08/17 30/05/17 28/02/17 25/11/16 24/08/16 -
Price 0.70 0.72 0.77 0.835 0.79 0.785 0.795 -
P/RPS 0.31 0.52 0.91 2.00 0.57 1.47 4.31 -82.62%
P/EPS 4.92 8.51 15.74 39.97 10.50 27.68 93.33 -85.86%
EY 20.31 11.75 6.35 2.50 9.52 3.61 1.07 607.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.92 1.03 1.16 1.13 1.20 1.25 -23.83%

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