[IRIS] YoY Quarter Result on 2018-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 75,107 112,265 87,927 128,100 157,487 131,357 124,543 -8.08% YoY % -33.10% 27.68% -31.36% -18.66% 19.89% 5.47% - Horiz. % 60.31% 90.14% 70.60% 102.86% 126.45% 105.47% 100.00%
PBT 1,139 -17,156 -22,252 1,484 7,675 9,608 11,403 -31.87% YoY % 106.64% 22.90% -1,599.46% -80.66% -20.12% -15.74% - Horiz. % 9.99% -150.45% -195.14% 13.01% 67.31% 84.26% 100.00%
Tax 0 -12 62 2,450 -3,347 -3,068 -4,915 - YoY % 0.00% -119.35% -97.47% 173.20% -9.09% 37.58% - Horiz. % -0.00% 0.24% -1.26% -49.85% 68.10% 62.42% 100.00%
NP 1,139 -17,168 -22,190 3,934 4,328 6,540 6,488 -25.16% YoY % 106.63% 22.63% -664.06% -9.10% -33.82% 0.80% - Horiz. % 17.56% -264.61% -342.02% 60.64% 66.71% 100.80% 100.00%
NP to SH 4,190 -14,684 -21,294 4,759 5,684 7,308 6,184 -6.28% YoY % 128.53% 31.04% -547.45% -16.27% -22.22% 18.18% - Horiz. % 67.76% -237.45% -344.34% 76.96% 91.91% 118.18% 100.00%
Tax Rate - % - % - % -165.09 % 43.61 % 31.93 % 43.10 % - YoY % 0.00% 0.00% 0.00% -478.56% 36.58% -25.92% - Horiz. % 0.00% 0.00% 0.00% -383.04% 101.18% 74.08% 100.00%
Total Cost 73,968 129,433 110,117 124,166 153,159 124,817 118,055 -7.49% YoY % -42.85% 17.54% -11.31% -18.93% 22.71% 5.73% - Horiz. % 62.66% 109.64% 93.28% 105.18% 129.74% 105.73% 100.00%
Net Worth 224,387 293,628 546,989 583,908 582,812 434,349 420,036 -9.92% YoY % -23.58% -46.32% -6.32% 0.19% 34.18% 3.41% - Horiz. % 53.42% 69.91% 130.22% 139.01% 138.75% 103.41% 100.00%
Dividend 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - 7,135 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 115.38 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 224,387 293,628 546,989 583,908 582,812 434,349 420,036 -9.92% YoY % -23.58% -46.32% -6.32% 0.19% 34.18% 3.41% - Horiz. % 53.42% 69.91% 130.22% 139.01% 138.75% 103.41% 100.00%
NOSH 2,504,321 2,352,789 2,218,125 2,069,130 2,029,999 1,588,695 1,585,641 7.91% YoY % 6.44% 6.07% 7.20% 1.93% 27.78% 0.19% - Horiz. % 157.94% 148.38% 139.89% 130.49% 128.02% 100.19% 100.00%
Ratio Analysis 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 1.52 % -15.29 % -25.24 % 3.07 % 2.75 % 4.98 % 5.21 % -18.55% YoY % 109.94% 39.42% -922.15% 11.64% -44.78% -4.41% - Horiz. % 29.17% -293.47% -484.45% 58.93% 52.78% 95.59% 100.00%
ROE 1.87 % -5.00 % -3.89 % 0.82 % 0.98 % 1.68 % 1.47 % 4.09% YoY % 137.40% -28.53% -574.39% -16.33% -41.67% 14.29% - Horiz. % 127.21% -340.14% -264.63% 55.78% 66.67% 114.29% 100.00%
Per Share 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 3.00 4.77 3.96 6.19 7.76 8.27 7.85 -14.81% YoY % -37.11% 20.45% -36.03% -20.23% -6.17% 5.35% - Horiz. % 38.22% 60.76% 50.45% 78.85% 98.85% 105.35% 100.00%
EPS 0.17 -0.62 -0.96 0.23 0.28 0.46 0.39 -12.92% YoY % 127.42% 35.42% -517.39% -17.86% -39.13% 17.95% - Horiz. % 43.59% -158.97% -246.15% 58.97% 71.79% 117.95% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.45 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.0896 0.1248 0.2466 0.2822 0.2871 0.2734 0.2649 -16.52% YoY % -28.21% -49.39% -12.62% -1.71% 5.01% 3.21% - Horiz. % 33.82% 47.11% 93.09% 106.53% 108.38% 103.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,720,000 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2.53 3.78 2.96 4.32 5.31 4.43 4.20 -8.10% YoY % -33.07% 27.70% -31.48% -18.64% 19.86% 5.48% - Horiz. % 60.24% 90.00% 70.48% 102.86% 126.43% 105.48% 100.00%
EPS 0.14 -0.50 -0.72 0.16 0.19 0.25 0.21 -6.53% YoY % 128.00% 30.56% -550.00% -15.79% -24.00% 19.05% - Horiz. % 66.67% -238.10% -342.86% 76.19% 90.48% 119.05% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.24 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.0756 0.0990 0.1844 0.1968 0.1965 0.1464 0.1416 -9.93% YoY % -23.64% -46.31% -6.30% 0.15% 34.22% 3.39% - Horiz. % 53.39% 69.92% 130.23% 138.98% 138.77% 103.39% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.1450 0.1800 0.1700 0.1950 0.3800 0.2550 0.1700 -
P/RPS 4.83 3.77 4.29 3.15 4.90 3.08 2.16 14.35% YoY % 28.12% -12.12% 36.19% -35.71% 59.09% 42.59% - Horiz. % 223.61% 174.54% 198.61% 145.83% 226.85% 142.59% 100.00%
P/EPS 86.67 -28.84 -17.71 84.78 135.71 55.43 43.59 12.13% YoY % 400.52% -62.85% -120.89% -37.53% 144.83% 27.16% - Horiz. % 198.83% -66.16% -40.63% 194.49% 311.33% 127.16% 100.00%
EY 1.15 -3.47 -5.65 1.18 0.74 1.80 2.29 -10.84% YoY % 133.14% 38.58% -578.81% 59.46% -58.89% -21.40% - Horiz. % 50.22% -151.53% -246.72% 51.53% 32.31% 78.60% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.65 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.62 1.44 0.69 0.69 1.32 0.93 0.64 16.73% YoY % 12.50% 108.70% 0.00% -47.73% 41.94% 45.31% - Horiz. % 253.12% 225.00% 107.81% 107.81% 206.25% 145.31% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 30/11/17 30/11/16 26/11/15 28/11/14 29/11/13 27/11/12 -
Price 0.1550 0.1500 0.1300 0.2300 0.3150 0.2750 0.1700 -
P/RPS 5.17 3.14 3.28 3.72 4.06 3.33 2.16 15.65% YoY % 64.65% -4.27% -11.83% -8.37% 21.92% 54.17% - Horiz. % 239.35% 145.37% 151.85% 172.22% 187.96% 154.17% 100.00%
P/EPS 92.64 -24.03 -13.54 100.00 112.50 59.78 43.59 13.38% YoY % 485.52% -77.47% -113.54% -11.11% 88.19% 37.14% - Horiz. % 212.53% -55.13% -31.06% 229.41% 258.09% 137.14% 100.00%
EY 1.08 -4.16 -7.38 1.00 0.89 1.67 2.29 -11.77% YoY % 125.96% 43.63% -838.00% 12.36% -46.71% -27.07% - Horiz. % 47.16% -181.66% -322.27% 43.67% 38.86% 72.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.65 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.73 1.20 0.53 0.82 1.10 1.01 0.64 18.02% YoY % 44.17% 126.42% -35.37% -25.45% 8.91% 57.81% - Horiz. % 270.31% 187.50% 82.81% 128.12% 171.88% 157.81% 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
ICB-2nd Quarter FYE2019.pdf 
