[IQZAN] QoQ Annualized Quarter Result on 30-Jun-2018

Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018
Profit Trend
QoQ- 26.54%
YoY- 51.9%
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 11,327 13,734 15,703 13,642 14,500 58,580 65,256 -68.91%
PBT -2,418 -2,940 -6,730 -7,368 -8,708 -17,099 -11,136 -63.90%
Tax 477 931 1,452 494 -104 -165 -66 -
NP -1,941 -2,008 -5,278 -6,874 -8,812 -17,264 -11,202 -68.95%
-
NP to SH -1,570 -1,824 -4,903 -6,188 -8,424 -17,257 -11,152 -72.97%
-
Tax Rate - - - - - - - -
Total Cost 13,268 15,742 20,982 20,516 23,312 75,844 76,458 -68.92%
-
Net Worth 33,092 37,277 33,933 33,933 31,131 31,772 40,436 -12.51%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 33,092 37,277 33,933 33,933 31,131 31,772 40,436 -12.51%
NOSH 146,608 145,337 145,323 145,323 141,506 138,142 138,142 4.04%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -17.14% -14.62% -33.61% -50.39% -60.77% -29.47% -17.17% -
ROE -4.75% -4.89% -14.45% -18.24% -27.06% -54.31% -27.58% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 7.87 9.58 11.11 9.65 10.25 42.41 48.41 -70.24%
EPS 1.09 -1.28 -3.47 -4.38 -5.96 -12.49 -8.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.26 0.24 0.24 0.22 0.23 0.30 -16.24%
Adjusted Per Share Value based on latest NOSH - 145,323
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 5.11 6.19 7.08 6.15 6.54 26.41 29.42 -68.90%
EPS -0.71 -0.82 -2.21 -2.79 -3.80 -7.78 -5.03 -72.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1492 0.168 0.153 0.153 0.1403 0.1432 0.1823 -12.51%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.16 0.125 0.135 0.14 0.155 0.15 0.195 -
P/RPS 2.03 1.30 1.22 1.45 1.51 0.35 0.40 195.61%
P/EPS -14.66 -9.83 -3.89 -3.20 -2.60 -1.20 -2.36 238.29%
EY -6.82 -10.18 -25.69 -31.26 -38.41 -83.28 -42.43 -70.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.48 0.56 0.58 0.70 0.65 0.65 5.06%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 31/05/19 28/02/19 28/11/18 30/08/18 30/05/18 28/02/18 27/11/17 -
Price 0.095 0.125 0.13 0.115 0.155 0.12 0.165 -
P/RPS 1.21 1.30 1.17 1.19 1.51 0.28 0.34 133.27%
P/EPS -8.70 -9.83 -3.75 -2.63 -2.60 -0.96 -1.99 167.60%
EY -11.49 -10.18 -26.68 -38.06 -38.41 -104.10 -50.14 -62.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.48 0.54 0.48 0.70 0.52 0.55 -17.80%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment