I-Berhad (KLSE: IBHD)
Malaysia
· Delayed Price · Currency is MYR 0.250
0.00 (0.00%)
At close: Dec 19, 2024
I-Berhad Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 202.49 | 175.57 | 119.62 | 80.21 | 80.1 | 172.02 | Upgrade
|
| Revenue Growth (YoY) | 16.77% | 46.78% | 49.12% | 0.14% | -53.43% | -54.15% | Upgrade
|
| Cost of Revenue | 96.76 | 81.11 | 53.58 | 43.67 | 56.24 | 67.82 | Upgrade
|
| Gross Profit | 105.73 | 94.46 | 66.04 | 36.54 | 23.87 | 104.2 | Upgrade
|
| Selling, General & Admin | 70.78 | 70.78 | 63.31 | 27.97 | 41.44 | 43.67 | Upgrade
|
| Other Operating Expenses | -0.15 | - | - | - | - | - | Upgrade
|
| Operating Expenses | 71.5 | 71.65 | 60.77 | 33.29 | 44.87 | 43.18 | Upgrade
|
| Operating Income | 34.23 | 22.81 | 5.27 | 3.26 | -21.01 | 61.02 | Upgrade
|
| Interest Expense | -15.35 | -15.52 | -13.79 | -12.32 | -4.87 | -2.69 | Upgrade
|
| Interest & Investment Income | 0.56 | 0.52 | 0.42 | 0.36 | 2.61 | 1.37 | Upgrade
|
| Earnings From Equity Investments | 5.18 | 1.87 | 7.23 | 13.22 | 11.76 | 10.28 | Upgrade
|
| Other Non Operating Income (Expenses) | 11.18 | 9.09 | 25.48 | 2.78 | 7.45 | 5.07 | Upgrade
|
| EBT Excluding Unusual Items | 35.79 | 18.77 | 24.61 | 7.29 | -4.06 | 75.06 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | - | -0.8 | - | 0 | Upgrade
|
| Asset Writedown | -1.11 | -1.11 | 2.85 | -5.15 | 4.86 | -2.43 | Upgrade
|
| Pretax Income | 34.68 | 17.66 | 27.46 | 1.34 | 0.8 | 72.63 | Upgrade
|
| Income Tax Expense | 8.18 | 5.57 | 0.15 | 0.92 | -0.83 | 14.36 | Upgrade
|
| Earnings From Continuing Operations | 26.51 | 12.08 | 27.31 | 0.42 | 1.63 | 58.26 | Upgrade
|
| Minority Interest in Earnings | -0.06 | -0.09 | -0.09 | -0.06 | 0.04 | -0.06 | Upgrade
|
| Net Income | 26.45 | 12 | 27.22 | 0.37 | 1.67 | 58.21 | Upgrade
|
| Net Income to Common | 26.45 | 12 | 27.22 | 0.37 | 1.67 | 58.21 | Upgrade
|
| Net Income Growth | 58.47% | -55.93% | 7275.34% | -77.84% | -97.14% | -0.80% | Upgrade
|
| Shares Outstanding (Basic) | 1,857 | 1,857 | 1,197 | 1,131 | 1,116 | 1,065 | Upgrade
|
| Shares Outstanding (Diluted) | 1,857 | 1,857 | 1,197 | 1,131 | 2,156 | 1,242 | Upgrade
|
| Shares Change (YoY) | 6.91% | 55.18% | 5.81% | -47.53% | 73.57% | -5.60% | Upgrade
|
| EPS (Basic) | 0.01 | 0.01 | 0.02 | 0.00 | 0.00 | 0.05 | Upgrade
|
| EPS (Diluted) | 0.01 | 0.01 | 0.02 | 0.00 | 0.00 | 0.05 | Upgrade
|
| EPS Growth | 50.07% | -71.81% | 7466.33% | -62.45% | -98.30% | -2.13% | Upgrade
|
| Free Cash Flow | 40.33 | 11.21 | -4.68 | -45.7 | -55.69 | -38.4 | Upgrade
|
| Free Cash Flow Per Share | 0.02 | 0.01 | -0.00 | -0.04 | -0.03 | -0.03 | Upgrade
|
| Dividend Per Share | 0.002 | 0.002 | 0.002 | - | - | 0.007 | Upgrade
|
| Dividend Growth | 0% | 0% | - | - | - | -60.00% | Upgrade
|
| Gross Margin | 52.22% | 53.80% | 55.21% | 45.56% | 29.79% | 60.57% | Upgrade
|
| Operating Margin | 16.91% | 12.99% | 4.41% | 4.06% | -26.22% | 35.47% | Upgrade
|
| Profit Margin | 13.06% | 6.83% | 22.75% | 0.46% | 2.08% | 33.84% | Upgrade
|
| Free Cash Flow Margin | 19.92% | 6.38% | -3.91% | -56.98% | -69.52% | -22.32% | Upgrade
|
| EBITDA | 44.12 | 32.26 | 12.37 | 9.72 | -13.3 | 71.99 | Upgrade
|
| EBITDA Margin | 21.79% | 18.38% | 10.34% | 12.12% | -16.61% | 41.85% | Upgrade
|
| D&A For EBITDA | 9.89 | 9.45 | 7.1 | 6.46 | 7.7 | 10.97 | Upgrade
|
| EBIT | 34.23 | 22.81 | 5.27 | 3.26 | -21.01 | 61.02 | Upgrade
|
| EBIT Margin | 16.91% | 12.99% | 4.41% | 4.06% | -26.22% | 35.47% | Upgrade
|
| Effective Tax Rate | 23.57% | 31.56% | 0.56% | 68.43% | - | 19.77% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.