[IQZAN] QoQ Annualized Quarter Result on 30-Sep-2019 [#2]

Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- -97.53%
YoY- 105.06%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 11,708 7,338 8,786 4,672 16,051 11,327 13,734 -10.10%
PBT 200 321 1,502 232 4,568 -2,418 -2,940 -
Tax -60 -295 -240 16 797 477 931 -
NP 140 26 1,262 248 5,365 -1,941 -2,008 -
-
NP to SH 80 -184 1,230 248 10,030 -1,570 -1,824 -
-
Tax Rate 30.00% 91.90% 15.98% -6.90% -17.45% - - -
Total Cost 11,568 7,312 7,524 4,424 10,686 13,268 15,742 -18.58%
-
Net Worth 33,277 51,765 49,916 46,219 46,219 33,092 37,277 -7.29%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 33,277 51,765 49,916 46,219 46,219 33,092 37,277 -7.29%
NOSH 184,866 184,866 184,866 184,866 184,866 146,608 145,337 17.41%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 1.20% 0.35% 14.36% 5.31% 33.42% -17.14% -14.62% -
ROE 0.24% -0.36% 2.46% 0.54% 21.70% -4.75% -4.89% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 6.33 3.97 4.75 2.53 8.68 7.87 9.58 -24.15%
EPS 0.04 0.02 0.66 0.12 5.43 1.09 -1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.28 0.27 0.25 0.25 0.23 0.26 -21.75%
Adjusted Per Share Value based on latest NOSH - 184,866
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 5.28 3.31 3.96 2.11 7.24 5.11 6.19 -10.06%
EPS 0.04 -0.08 0.55 0.11 4.52 -0.71 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.2333 0.225 0.2083 0.2083 0.1492 0.168 -7.28%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.07 0.055 0.09 0.10 0.075 0.16 0.125 -
P/RPS 1.11 1.39 1.89 3.96 0.86 2.03 1.30 -10.00%
P/EPS 161.77 -55.26 13.53 74.55 1.38 -14.66 -9.83 -
EY 0.62 -1.81 7.39 1.34 72.34 -6.82 -10.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.20 0.33 0.40 0.30 0.70 0.48 -12.93%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 26/06/20 27/02/20 29/11/19 30/08/19 31/05/19 28/02/19 -
Price 0.18 0.08 0.06 0.095 0.11 0.095 0.125 -
P/RPS 2.84 2.02 1.26 3.76 1.27 1.21 1.30 68.44%
P/EPS 415.97 -80.38 9.02 70.82 2.03 -8.70 -9.83 -
EY 0.24 -1.24 11.09 1.41 49.32 -11.49 -10.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.29 0.22 0.38 0.44 0.41 0.48 63.19%

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