[IQZAN] QoQ Cumulative Quarter Result on 30-Sep-2020 [#2]

Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- -2185.0%
YoY- -772.58%
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 2,542 9,659 8,850 5,449 2,927 7,338 4,393 -30.58%
PBT -433 -1,378 -568 -514 50 321 751 -
Tax 5 -67 11 -14 -15 -295 -120 -
NP -428 -1,445 -557 -528 35 26 631 -
-
NP to SH -414 -1,334 -446 -417 20 -184 615 -
-
Tax Rate - - - - 30.00% 91.90% 15.98% -
Total Cost 2,970 11,104 9,407 5,977 2,892 7,312 3,762 -14.59%
-
Net Worth 31,428 31,427 31,428 31,428 33,277 51,765 49,916 -26.56%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 31,428 31,427 31,428 31,428 33,277 51,765 49,916 -26.56%
NOSH 184,866 184,866 184,866 184,866 184,866 184,866 184,866 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -16.84% -14.96% -6.29% -9.69% 1.20% 0.35% 14.36% -
ROE -1.32% -4.24% -1.42% -1.33% 0.06% -0.36% 1.23% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 1.37 5.22 4.79 2.95 1.58 3.97 2.38 -30.82%
EPS -0.22 -0.72 -0.24 -0.23 0.01 0.02 0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.17 0.17 0.18 0.28 0.27 -26.55%
Adjusted Per Share Value based on latest NOSH - 184,866
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 1.15 4.35 3.99 2.46 1.32 3.31 1.98 -30.41%
EPS -0.19 -0.60 -0.20 -0.19 0.01 -0.08 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1417 0.1417 0.1417 0.1417 0.15 0.2333 0.225 -26.54%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.075 0.105 0.115 0.12 0.07 0.055 0.09 -
P/RPS 5.45 2.01 2.40 4.07 4.42 1.39 3.79 27.42%
P/EPS -33.49 -14.55 -47.67 -53.20 647.07 -55.26 27.06 -
EY -2.99 -6.87 -2.10 -1.88 0.15 -1.81 3.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.62 0.68 0.71 0.39 0.20 0.33 21.16%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 30/06/21 15/03/21 24/11/20 28/08/20 26/06/20 27/02/20 -
Price 0.085 0.075 0.13 0.145 0.18 0.08 0.06 -
P/RPS 6.18 1.44 2.72 4.92 11.37 2.02 2.53 81.47%
P/EPS -37.96 -10.39 -53.89 -64.29 1,663.88 -80.38 18.04 -
EY -2.63 -9.62 -1.86 -1.56 0.06 -1.24 5.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.44 0.76 0.85 1.00 0.29 0.22 72.94%

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