[IQGROUP] QoQ TTM Result on 2018-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 146,804 139,860 146,195 154,621 166,138 181,379 190,163 -15.81% QoQ % 4.96% -4.33% -5.45% -6.93% -8.40% -4.62% - Horiz. % 77.20% 73.55% 76.88% 81.31% 87.37% 95.38% 100.00%
PBT -1,432 -3,457 -4,027 -778 6,019 18,089 27,939 - QoQ % 58.58% 14.15% -417.61% -112.93% -66.73% -35.26% - Horiz. % -5.13% -12.37% -14.41% -2.78% 21.54% 64.74% 100.00%
Tax 248 923 1,279 461 1,499 -1,147 -3,561 - QoQ % -73.13% -27.83% 177.44% -69.25% 230.69% 67.79% - Horiz. % -6.96% -25.92% -35.92% -12.95% -42.09% 32.21% 100.00%
NP -1,184 -2,534 -2,748 -317 7,518 16,942 24,378 - QoQ % 53.28% 7.79% -766.88% -104.22% -55.63% -30.50% - Horiz. % -4.86% -10.39% -11.27% -1.30% 30.84% 69.50% 100.00%
NP to SH -1,184 -2,534 -2,748 -317 7,518 16,942 24,380 - QoQ % 53.28% 7.79% -766.88% -104.22% -55.63% -30.51% - Horiz. % -4.86% -10.39% -11.27% -1.30% 30.84% 69.49% 100.00%
Tax Rate - % - % - % - % -24.90 % 6.34 % 12.75 % - QoQ % 0.00% 0.00% 0.00% 0.00% -492.74% -50.27% - Horiz. % 0.00% 0.00% 0.00% 0.00% -195.29% 49.73% 100.00%
Total Cost 147,988 142,394 148,943 154,938 158,620 164,437 165,785 -7.27% QoQ % 3.93% -4.40% -3.87% -2.32% -3.54% -0.81% - Horiz. % 89.27% 85.89% 89.84% 93.46% 95.68% 99.19% 100.00%
Net Worth 141,725 141,725 146,126 145,246 153,168 155,809 161,971 -8.50% QoQ % 0.00% -3.01% 0.61% -5.17% -1.69% -3.80% - Horiz. % 87.50% 87.50% 90.22% 89.67% 94.57% 96.20% 100.00%
Dividend 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 44 44 88 88 96 96 96 -40.80% QoQ % 0.00% -50.00% 0.00% -9.09% 0.00% 0.00% - Horiz. % 45.45% 45.45% 90.91% 90.91% 100.00% 100.00% 100.00%
Div Payout % - % - % - % - % 1.29 % 0.57 % 0.40 % - QoQ % 0.00% 0.00% 0.00% 0.00% 126.32% 42.50% - Horiz. % 0.00% 0.00% 0.00% 0.00% 322.50% 142.50% 100.00%
Equity 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 141,725 141,725 146,126 145,246 153,168 155,809 161,971 -8.50% QoQ % 0.00% -3.01% 0.61% -5.17% -1.69% -3.80% - Horiz. % 87.50% 87.50% 90.22% 89.67% 94.57% 96.20% 100.00%
NOSH 88,028 88,028 88,028 88,028 88,028 88,028 88,028 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -0.81 % -1.81 % -1.88 % -0.21 % 4.53 % 9.34 % 12.82 % - QoQ % 55.25% 3.72% -795.24% -104.64% -51.50% -27.15% - Horiz. % -6.32% -14.12% -14.66% -1.64% 35.34% 72.85% 100.00%
ROE -0.84 % -1.79 % -1.88 % -0.22 % 4.91 % 10.87 % 15.05 % - QoQ % 53.07% 4.79% -754.55% -104.48% -54.83% -27.77% - Horiz. % -5.58% -11.89% -12.49% -1.46% 32.62% 72.23% 100.00%
Per Share 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 166.77 158.88 166.08 175.65 188.73 206.05 216.03 -15.81% QoQ % 4.97% -4.34% -5.45% -6.93% -8.41% -4.62% - Horiz. % 77.20% 73.55% 76.88% 81.31% 87.36% 95.38% 100.00%
EPS -1.35 -2.88 -3.12 -0.36 8.54 19.25 27.70 - QoQ % 53.12% 7.69% -766.67% -104.22% -55.64% -30.51% - Horiz. % -4.87% -10.40% -11.26% -1.30% 30.83% 69.49% 100.00%
DPS 0.05 0.05 0.10 0.10 0.11 0.11 0.11 -40.80% QoQ % 0.00% -50.00% 0.00% -9.09% 0.00% 0.00% - Horiz. % 45.45% 45.45% 90.91% 90.91% 100.00% 100.00% 100.00%
NAPS 1.6100 1.6100 1.6600 1.6500 1.7400 1.7700 1.8400 -8.50% QoQ % 0.00% -3.01% 0.61% -5.17% -1.69% -3.80% - Horiz. % 87.50% 87.50% 90.22% 89.67% 94.57% 96.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 166.77 158.88 166.08 175.65 188.73 206.05 216.03 -15.81% QoQ % 4.97% -4.34% -5.45% -6.93% -8.41% -4.62% - Horiz. % 77.20% 73.55% 76.88% 81.31% 87.36% 95.38% 100.00%
EPS -1.35 -2.88 -3.12 -0.36 8.54 19.25 27.70 - QoQ % 53.12% 7.69% -766.67% -104.22% -55.64% -30.51% - Horiz. % -4.87% -10.40% -11.26% -1.30% 30.83% 69.49% 100.00%
DPS 0.05 0.05 0.10 0.10 0.11 0.11 0.11 -40.80% QoQ % 0.00% -50.00% 0.00% -9.09% 0.00% 0.00% - Horiz. % 45.45% 45.45% 90.91% 90.91% 100.00% 100.00% 100.00%
NAPS 1.6100 1.6100 1.6600 1.6500 1.7400 1.7700 1.8400 -8.50% QoQ % 0.00% -3.01% 0.61% -5.17% -1.69% -3.80% - Horiz. % 87.50% 87.50% 90.22% 89.67% 94.57% 96.20% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.2400 1.4200 1.3000 1.4200 1.9900 3.1100 4.2500 -
P/RPS 0.74 0.89 0.78 0.81 1.05 1.51 1.97 -47.85% QoQ % -16.85% 14.10% -3.70% -22.86% -30.46% -23.35% - Horiz. % 37.56% 45.18% 39.59% 41.12% 53.30% 76.65% 100.00%
P/EPS -92.19 -49.33 -41.64 -394.32 23.30 16.16 15.35 - QoQ % -86.88% -18.47% 89.44% -1,792.36% 44.18% 5.28% - Horiz. % -600.59% -321.37% -271.27% -2,568.86% 151.79% 105.28% 100.00%
EY -1.08 -2.03 -2.40 -0.25 4.29 6.19 6.52 - QoQ % 46.80% 15.42% -860.00% -105.83% -30.69% -5.06% - Horiz. % -16.56% -31.13% -36.81% -3.83% 65.80% 94.94% 100.00%
DY 0.04 0.04 0.08 0.07 0.06 0.04 0.03 21.08% QoQ % 0.00% -50.00% 14.29% 16.67% 50.00% 33.33% - Horiz. % 133.33% 133.33% 266.67% 233.33% 200.00% 133.33% 100.00%
P/NAPS 0.77 0.88 0.78 0.86 1.14 1.76 2.31 -51.83% QoQ % -12.50% 12.82% -9.30% -24.56% -35.23% -23.81% - Horiz. % 33.33% 38.10% 33.77% 37.23% 49.35% 76.19% 100.00%
Price Multiplier on Announcement Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 29/11/18 28/08/18 30/05/18 27/02/18 29/11/17 29/08/17 -
Price 1.2300 1.2800 1.6300 1.3600 1.7800 2.7600 4.8000 -
P/RPS 0.74 0.81 0.98 0.77 0.94 1.34 2.22 -51.83% QoQ % -8.64% -17.35% 27.27% -18.09% -29.85% -39.64% - Horiz. % 33.33% 36.49% 44.14% 34.68% 42.34% 60.36% 100.00%
P/EPS -91.45 -44.47 -52.21 -377.66 20.84 14.34 17.33 - QoQ % -105.64% 14.82% 86.18% -1,912.19% 45.33% -17.25% - Horiz. % -527.70% -256.61% -301.27% -2,179.23% 120.25% 82.75% 100.00%
EY -1.09 -2.25 -1.92 -0.26 4.80 6.97 5.77 - QoQ % 51.56% -17.19% -638.46% -105.42% -31.13% 20.80% - Horiz. % -18.89% -38.99% -33.28% -4.51% 83.19% 120.80% 100.00%
DY 0.04 0.04 0.06 0.07 0.06 0.04 0.02 58.54% QoQ % 0.00% -33.33% -14.29% 16.67% 50.00% 100.00% - Horiz. % 200.00% 200.00% 300.00% 350.00% 300.00% 200.00% 100.00%
P/NAPS 0.76 0.80 0.98 0.82 1.02 1.56 2.61 -55.97% QoQ % -5.00% -18.37% 19.51% -19.61% -34.62% -40.23% - Horiz. % 29.12% 30.65% 37.55% 31.42% 39.08% 59.77% 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 Q4 Mar18.pdf 
