[IRETEX] YoY Quarter Result on 2019-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,168 3,648 26,038 35,416 31,799 23,025 27,423 -38.45% YoY % -67.98% -85.99% -26.48% 11.37% 38.11% -16.04% - Horiz. % 4.26% 13.30% 94.95% 129.15% 115.96% 83.96% 100.00%
PBT 58 -803 -2,031 -1,855 -2,413 7,268 627 -30.65% YoY % 107.22% 60.46% -9.49% 23.12% -133.20% 1,059.17% - Horiz. % 9.25% -128.07% -323.92% -295.85% -384.85% 1,159.17% 100.00%
Tax 4 721 -17 -560 -227 -37 -130 - YoY % -99.45% 4,341.18% 96.96% -146.70% -513.51% 71.54% - Horiz. % -3.08% -554.62% 13.08% 430.77% 174.62% 28.46% 100.00%
NP 62 -82 -2,048 -2,415 -2,640 7,231 497 -27.39% YoY % 175.61% 96.00% 15.20% 8.52% -136.51% 1,354.93% - Horiz. % 12.47% -16.50% -412.07% -485.92% -531.19% 1,454.93% 100.00%
NP to SH 62 -175 -2,112 -2,585 -2,620 7,137 317 -22.19% YoY % 135.43% 91.71% 18.30% 1.34% -136.71% 2,151.42% - Horiz. % 19.56% -55.21% -666.25% -815.46% -826.50% 2,251.42% 100.00%
Tax Rate -6.90 % - % - % - % - % 0.51 % 20.73 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -97.54% - Horiz. % -33.29% 0.00% 0.00% 0.00% 0.00% 2.46% 100.00%
Total Cost 1,106 3,730 28,086 37,831 34,439 15,794 26,926 -38.79% YoY % -70.35% -86.72% -25.76% 9.85% 118.05% -41.34% - Horiz. % 4.11% 13.85% 104.31% 140.50% 127.90% 58.66% 100.00%
Net Worth 46,219 33,933 45,737 73,286 75,159 59,061 50,085 -1.23% YoY % 36.21% -25.81% -37.59% -2.49% 27.26% 17.92% - Horiz. % 92.28% 67.75% 91.32% 146.32% 150.06% 117.92% 100.00%
Dividend 30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 46,219 33,933 45,737 73,286 75,159 59,061 50,085 -1.23% YoY % 36.21% -25.81% -37.59% -2.49% 27.26% 17.92% - Horiz. % 92.28% 67.75% 91.32% 146.32% 150.06% 117.92% 100.00%
NOSH 184,876 141,389 134,522 133,247 122,429 47,015 45,285 24.14% YoY % 30.76% 5.10% 0.96% 8.84% 160.40% 3.82% - Horiz. % 408.24% 312.22% 297.05% 294.24% 270.35% 103.82% 100.00%
Ratio Analysis 30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 5.31 % -2.25 % -7.87 % -6.82 % -8.30 % 31.40 % 1.81 % 18.00% YoY % 336.00% 71.41% -15.40% 17.83% -126.43% 1,634.81% - Horiz. % 293.37% -124.31% -434.81% -376.80% -458.56% 1,734.81% 100.00%
ROE 0.13 % -0.52 % -4.62 % -3.53 % -3.49 % 12.08 % 0.63 % -21.54% YoY % 125.00% 88.74% -30.88% -1.15% -128.89% 1,817.46% - Horiz. % 20.63% -82.54% -733.33% -560.32% -553.97% 1,917.46% 100.00%
Per Share 30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 0.63 2.58 19.36 26.58 25.97 48.97 60.56 -50.44% YoY % -75.58% -86.67% -27.16% 2.35% -46.97% -19.14% - Horiz. % 1.04% 4.26% 31.97% 43.89% 42.88% 80.86% 100.00%
EPS 0.03 -0.12 -1.57 -1.94 -2.14 15.18 0.70 -38.39% YoY % 125.00% 92.36% 19.07% 9.35% -114.10% 2,068.57% - Horiz. % 4.29% -17.14% -224.29% -277.14% -305.71% 2,168.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2500 0.2400 0.3400 0.5500 0.6139 1.2562 1.1060 -20.44% YoY % 4.17% -29.41% -38.18% -10.41% -51.13% 13.58% - Horiz. % 22.60% 21.70% 30.74% 49.73% 55.51% 113.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,866 30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 0.63 1.97 14.08 19.16 17.20 12.45 14.83 -38.47% YoY % -68.02% -86.01% -26.51% 11.40% 38.15% -16.05% - Horiz. % 4.25% 13.28% 94.94% 129.20% 115.98% 83.95% 100.00%
EPS 0.03 -0.09 -1.14 -1.40 -1.42 3.86 0.17 -23.41% YoY % 133.33% 92.11% 18.57% 1.41% -136.79% 2,170.59% - Horiz. % 17.65% -52.94% -670.59% -823.53% -835.29% 2,270.59% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2500 0.1836 0.2474 0.3964 0.4066 0.3195 0.2709 -1.23% YoY % 36.17% -25.79% -37.59% -2.51% 27.26% 17.94% - Horiz. % 92.28% 67.77% 91.33% 146.33% 150.09% 117.94% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/09/19 28/09/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.1000 0.1350 0.2250 0.2450 0.3650 1.6000 1.2800 -
P/RPS 15.83 5.23 1.16 0.92 1.41 3.27 2.11 36.32% YoY % 202.68% 350.86% 26.09% -34.75% -56.88% 54.98% - Horiz. % 750.24% 247.87% 54.98% 43.60% 66.82% 154.98% 100.00%
P/EPS 298.19 -109.07 -14.33 -12.63 -17.06 10.54 182.86 7.81% YoY % 373.39% -661.13% -13.46% 25.97% -261.86% -94.24% - Horiz. % 163.07% -59.65% -7.84% -6.91% -9.33% 5.76% 100.00%
EY 0.34 -0.92 -6.98 -7.92 -5.86 9.49 0.55 -7.13% YoY % 136.96% 86.82% 11.87% -35.15% -161.75% 1,625.45% - Horiz. % 61.82% -167.27% -1,269.09% -1,440.00% -1,065.45% 1,725.45% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.40 0.56 0.66 0.45 0.59 1.27 1.16 -15.10% YoY % -28.57% -15.15% 46.67% -23.73% -53.54% 9.48% - Horiz. % 34.48% 48.28% 56.90% 38.79% 50.86% 109.48% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/11/19 28/11/18 01/06/17 27/05/16 29/05/15 27/05/14 30/05/13 -
Price 0.0950 0.1300 0.1900 0.2600 0.3400 0.5850 1.9000 -
P/RPS 15.04 5.04 0.98 0.98 1.31 1.19 3.14 27.23% YoY % 198.41% 414.29% 0.00% -25.19% 10.08% -62.10% - Horiz. % 478.98% 160.51% 31.21% 31.21% 41.72% 37.90% 100.00%
P/EPS 283.28 -105.03 -12.10 -13.40 -15.89 3.85 271.43 0.66% YoY % 369.71% -768.02% 9.70% 15.67% -512.73% -98.58% - Horiz. % 104.37% -38.70% -4.46% -4.94% -5.85% 1.42% 100.00%
EY 0.35 -0.95 -8.26 -7.46 -6.29 25.95 0.37 -0.85% YoY % 136.84% 88.50% -10.72% -18.60% -124.24% 6,913.51% - Horiz. % 94.59% -256.76% -2,232.43% -2,016.22% -1,700.00% 7,013.51% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.38 0.54 0.56 0.47 0.55 0.47 1.72 -20.72% YoY % -29.63% -3.57% 19.15% -14.55% 17.02% -72.67% - Horiz. % 22.09% 31.40% 32.56% 27.33% 31.98% 27.33% 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
IRE-TEX -1Q20.pdf 
