[IQZAN] QoQ Annualized Quarter Result on 30-Sep-2017

Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017
Profit Trend
QoQ- 13.31%
YoY- 14.99%
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 13,642 14,500 58,580 65,256 79,704 104,152 133,650 -78.25%
PBT -7,368 -8,708 -17,099 -11,136 -12,798 -8,124 -26,860 -57.88%
Tax 494 -104 -165 -66 -66 -68 -392 -
NP -6,874 -8,812 -17,264 -11,202 -12,864 -8,192 -27,252 -60.17%
-
NP to SH -6,188 -8,424 -17,257 -11,152 -12,864 -8,448 -27,508 -63.11%
-
Tax Rate - - - - - - - -
Total Cost 20,516 23,312 75,844 76,458 92,568 112,344 160,902 -74.76%
-
Net Worth 33,933 31,131 31,772 40,436 41,977 46,628 49,677 -22.49%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 33,933 31,131 31,772 40,436 41,977 46,628 49,677 -22.49%
NOSH 145,323 141,506 138,142 138,142 135,410 137,142 134,262 5.43%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -50.39% -60.77% -29.47% -17.17% -16.14% -7.87% -20.39% -
ROE -18.24% -27.06% -54.31% -27.58% -30.65% -18.12% -55.37% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 9.65 10.25 42.41 48.41 58.86 75.94 99.54 -78.98%
EPS -4.38 -5.96 -12.49 -8.28 -9.50 -6.28 -20.48 -64.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.22 0.23 0.30 0.31 0.34 0.37 -25.12%
Adjusted Per Share Value based on latest NOSH - 138,142
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 6.15 6.54 26.41 29.42 35.93 46.95 60.25 -78.24%
EPS -2.79 -3.80 -7.78 -5.03 -5.80 -3.81 -12.40 -63.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.153 0.1403 0.1432 0.1823 0.1892 0.2102 0.2239 -22.47%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.14 0.155 0.15 0.195 0.185 0.225 0.19 -
P/RPS 1.45 1.51 0.35 0.40 0.31 0.30 0.19 289.06%
P/EPS -3.20 -2.60 -1.20 -2.36 -1.95 -3.65 -0.93 128.43%
EY -31.26 -38.41 -83.28 -42.43 -51.35 -27.38 -107.83 -56.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.70 0.65 0.65 0.60 0.66 0.51 8.97%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 30/05/18 28/02/18 27/11/17 05/09/17 01/06/17 28/02/17 -
Price 0.115 0.155 0.12 0.165 0.16 0.19 0.195 -
P/RPS 1.19 1.51 0.28 0.34 0.27 0.25 0.20 229.43%
P/EPS -2.63 -2.60 -0.96 -1.99 -1.68 -3.08 -0.95 97.52%
EY -38.06 -38.41 -104.10 -50.14 -59.38 -32.42 -105.07 -49.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.70 0.52 0.55 0.52 0.56 0.53 -6.40%

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