[IQGROUP] QoQ Quarter Result on 2016-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 40,791 45,243 47,493 47,922 49,575 53,906 51,121 -13.96% QoQ % -9.84% -4.74% -0.90% -3.33% -8.03% 5.45% - Horiz. % 79.79% 88.50% 92.90% 93.74% 96.98% 105.45% 100.00%
PBT -701 3,157 5,089 10,544 9,149 7,913 6,494 - QoQ % -122.20% -37.96% -51.74% 15.25% 15.62% 21.85% - Horiz. % -10.79% 48.61% 78.36% 162.37% 140.88% 121.85% 100.00%
Tax 457 -516 1,106 -2,194 -1,957 -1,485 -1,849 - QoQ % 188.57% -146.65% 150.41% -12.11% -31.78% 19.69% - Horiz. % -24.72% 27.91% -59.82% 118.66% 105.84% 80.31% 100.00%
NP -244 2,641 6,195 8,350 7,192 6,428 4,645 - QoQ % -109.24% -57.37% -25.81% 16.10% 11.89% 38.39% - Horiz. % -5.25% 56.86% 133.37% 179.76% 154.83% 138.39% 100.00%
NP to SH -244 2,641 6,195 8,350 7,194 6,671 4,710 - QoQ % -109.24% -57.37% -25.81% 16.07% 7.84% 41.63% - Horiz. % -5.18% 56.07% 131.53% 177.28% 152.74% 141.63% 100.00%
Tax Rate - % 16.34 % -21.73 % 20.81 % 21.39 % 18.77 % 28.47 % - QoQ % 0.00% 175.20% -204.42% -2.71% 13.96% -34.07% - Horiz. % 0.00% 57.39% -76.33% 73.09% 75.13% 65.93% 100.00%
Total Cost 41,035 42,602 41,298 39,572 42,383 47,478 46,476 -7.96% QoQ % -3.68% 3.16% 4.36% -6.63% -10.73% 2.16% - Horiz. % 88.29% 91.66% 88.86% 85.15% 91.19% 102.16% 100.00%
Net Worth 155,809 161,971 161,091 159,330 148,767 145,246 136,209 9.37% QoQ % -3.80% 0.55% 1.10% 7.10% 2.42% 6.63% - Horiz. % 114.39% 118.91% 118.27% 116.97% 109.22% 106.63% 100.00%
Dividend 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 44 - 52 - 44 - 52 -11.33% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 83.48% 0.00% 100.17% 0.00% 83.48% 0.00% 100.00%
Div Payout % - % - % 0.85 % - % 0.61 % - % 1.12 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 75.89% 0.00% 54.46% 0.00% 100.00%
Equity 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 155,809 161,971 161,091 159,330 148,767 145,246 136,209 9.37% QoQ % -3.80% 0.55% 1.10% 7.10% 2.42% 6.63% - Horiz. % 114.39% 118.91% 118.27% 116.97% 109.22% 106.63% 100.00%
NOSH 88,028 88,028 88,028 88,028 88,028 88,028 87,877 0.11% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.17% - Horiz. % 100.17% 100.17% 100.17% 100.17% 100.17% 100.17% 100.00%
Ratio Analysis 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -0.60 % 5.84 % 13.04 % 17.42 % 14.51 % 11.92 % 9.09 % - QoQ % -110.27% -55.21% -25.14% 20.06% 21.73% 31.13% - Horiz. % -6.60% 64.25% 143.45% 191.64% 159.63% 131.13% 100.00%
ROE -0.16 % 1.63 % 3.85 % 5.24 % 4.84 % 4.59 % 3.46 % - QoQ % -109.82% -57.66% -26.53% 8.26% 5.45% 32.66% - Horiz. % -4.62% 47.11% 111.27% 151.45% 139.88% 132.66% 100.00%
Per Share 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 46.34 51.40 53.95 54.44 56.32 61.24 58.17 -14.05% QoQ % -9.84% -4.73% -0.90% -3.34% -8.03% 5.28% - Horiz. % 79.66% 88.36% 92.75% 93.59% 96.82% 105.28% 100.00%
EPS -0.28 3.00 7.04 9.49 8.17 7.58 5.36 - QoQ % -109.33% -57.39% -25.82% 16.16% 7.78% 41.42% - Horiz. % -5.22% 55.97% 131.34% 177.05% 152.43% 141.42% 100.00%
DPS 0.05 0.00 0.06 0.00 0.05 0.00 0.06 -11.44% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 83.33% 0.00% 100.00% 0.00% 83.33% 0.00% 100.00%
NAPS 1.7700 1.8400 1.8300 1.8100 1.6900 1.6500 1.5500 9.24% QoQ % -3.80% 0.55% 1.10% 7.10% 2.42% 6.45% - Horiz. % 114.19% 118.71% 118.06% 116.77% 109.03% 106.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 46.34 51.40 53.95 54.44 56.32 61.24 58.07 -13.95% QoQ % -9.84% -4.73% -0.90% -3.34% -8.03% 5.46% - Horiz. % 79.80% 88.51% 92.91% 93.75% 96.99% 105.46% 100.00%
EPS -0.28 3.00 7.04 9.49 8.17 7.58 5.35 - QoQ % -109.33% -57.39% -25.82% 16.16% 7.78% 41.68% - Horiz. % -5.23% 56.07% 131.59% 177.38% 152.71% 141.68% 100.00%
DPS 0.05 0.00 0.06 0.00 0.05 0.00 0.06 -11.44% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 83.33% 0.00% 100.00% 0.00% 83.33% 0.00% 100.00%
NAPS 1.7700 1.8400 1.8300 1.8100 1.6900 1.6500 1.5473 9.37% QoQ % -3.80% 0.55% 1.10% 7.10% 2.42% 6.64% - Horiz. % 114.39% 118.92% 118.27% 116.98% 109.22% 106.64% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 3.1100 4.2500 3.5000 2.5500 2.1900 1.9000 1.9500 -
P/RPS 6.71 8.27 6.49 4.68 3.89 3.10 3.35 58.83% QoQ % -18.86% 27.43% 38.68% 20.31% 25.48% -7.46% - Horiz. % 200.30% 246.87% 193.73% 139.70% 116.12% 92.54% 100.00%
P/EPS -1,122.00 141.66 49.73 26.88 26.80 25.07 36.38 - QoQ % -892.04% 184.86% 85.01% 0.30% 6.90% -31.09% - Horiz. % -3,084.11% 389.39% 136.70% 73.89% 73.67% 68.91% 100.00%
EY -0.09 0.71 2.01 3.72 3.73 3.99 2.75 - QoQ % -112.68% -64.68% -45.97% -0.27% -6.52% 45.09% - Horiz. % -3.27% 25.82% 73.09% 135.27% 135.64% 145.09% 100.00%
DY 0.02 0.00 0.02 0.00 0.02 0.00 0.03 -23.67% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 66.67% 0.00% 66.67% 0.00% 66.67% 0.00% 100.00%
P/NAPS 1.76 2.31 1.91 1.41 1.30 1.15 1.26 24.93% QoQ % -23.81% 20.94% 35.46% 8.46% 13.04% -8.73% - Horiz. % 139.68% 183.33% 151.59% 111.90% 103.17% 91.27% 100.00%
Price Multiplier on Announcement Date 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 29/08/17 30/05/17 27/02/17 17/11/16 29/08/16 27/05/16 -
Price 2.7600 4.8000 3.8300 2.9400 2.2600 1.9600 1.9000 -
P/RPS 5.96 9.34 7.10 5.40 4.01 3.20 3.27 49.16% QoQ % -36.19% 31.55% 31.48% 34.66% 25.31% -2.14% - Horiz. % 182.26% 285.63% 217.13% 165.14% 122.63% 97.86% 100.00%
P/EPS -995.73 159.99 54.42 30.99 27.65 25.86 35.45 - QoQ % -722.37% 193.99% 75.61% 12.08% 6.92% -27.05% - Horiz. % -2,808.83% 451.31% 153.51% 87.42% 78.00% 72.95% 100.00%
EY -0.10 0.63 1.84 3.23 3.62 3.87 2.82 - QoQ % -115.87% -65.76% -43.03% -10.77% -6.46% 37.23% - Horiz. % -3.55% 22.34% 65.25% 114.54% 128.37% 137.23% 100.00%
DY 0.02 0.00 0.02 0.00 0.02 0.00 0.03 -23.67% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 66.67% 0.00% 66.67% 0.00% 66.67% 0.00% 100.00%
P/NAPS 1.56 2.61 2.09 1.62 1.34 1.19 1.23 17.15% QoQ % -40.23% 24.88% 29.01% 20.90% 12.61% -3.25% - Horiz. % 126.83% 212.20% 169.92% 131.71% 108.94% 96.75% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
IQGROUP Quarterly Report Q3 Dec16.pdf 
