[IDBTECH] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[IDBTECH] IDB TECHNOLOGIES BERHAD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -14.43%
YoY- 131.39%
Quarter Report
Latest QR
Upcoming QR
IDBTECH's Result
IDBTECH's Financial Summary
View:
Show?
TTM Result
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Revenue 5,894 4,250 3,028 3,745 3,687 3,379 24.87%
PBT 2,182 1,212 -304 393 385 -447 -
Tax -599 -395 -95 -221 -184 -101 103.57%
NP 1,583 817 -399 172 201 -548 -
-
NP to SH 1,583 817 -399 172 201 -548 -
-
Tax Rate 27.45% 32.59% - 56.23% 47.79% - -
Total Cost 4,311 3,433 3,427 3,573 3,486 3,927 3.79%
-
Net Worth 4,749 4,550 3,650 3,749 4,050 3,599 11.70%
Dividend
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Div 500 500 - - - - -
Div Payout % 31.59% 61.20% - - - - -
Equity
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Net Worth 4,749 4,550 3,650 3,749 4,050 3,599 11.70%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 0.00%
Ratio Analysis
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
NP Margin 26.86% 19.22% -13.18% 4.59% 5.45% -16.22% -
ROE 33.33% 17.96% -10.93% 4.59% 4.96% -15.22% -
Per Share
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 1.18 0.85 0.61 0.75 0.74 0.68 24.62%
EPS 0.32 0.16 -0.08 0.03 0.04 -0.11 -
DPS 0.10 0.10 0.00 0.00 0.00 0.00 -
NAPS 0.0095 0.0091 0.0073 0.0075 0.0081 0.0072 11.70%
Adjusted Per Share Value based on latest NOSH - 500,000
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 1.18 0.85 0.61 0.75 0.74 0.68 24.62%
EPS 0.32 0.16 -0.08 0.03 0.04 -0.11 -
DPS 0.10 0.10 0.00 0.00 0.00 0.00 -
NAPS 0.0095 0.0091 0.0073 0.0075 0.0081 0.0072 11.70%
Price Multiplier on Financial Quarter End Date
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 30/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 -
Price 0.09 0.09 0.09 0.07 0.10 0.10 -
P/RPS 7.63 10.59 14.86 9.35 13.56 14.80 -23.24%
P/EPS 28.43 55.08 -112.78 203.49 248.76 -91.24 -
EY 3.52 1.82 -0.89 0.49 0.40 -1.10 -
DY 1.11 1.11 0.00 0.00 0.00 0.00 -
P/NAPS 9.47 9.89 12.33 9.33 12.35 13.89 -14.18%
Price Multiplier on Announcement Date
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 16/02/23 26/08/22 23/02/22 27/08/21 24/02/21 26/08/20 -
Price 0.125 0.09 0.09 0.07 0.00 0.10 -
P/RPS 10.60 10.59 14.86 9.35 0.00 14.80 -12.47%
P/EPS 39.48 55.08 -112.78 203.49 0.00 -91.24 -
EY 2.53 1.82 -0.89 0.49 0.00 -1.10 -
DY 0.80 1.11 0.00 0.00 0.00 0.00 -
P/NAPS 13.16 9.89 12.33 9.33 0.00 13.89 -2.13%

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