[IQZAN] QoQ Cumulative Quarter Result on 31-Dec-2017

Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017
Profit Trend
QoQ- -106.32%
YoY- 37.27%
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 10,469 6,821 3,625 58,580 48,942 39,852 26,038 -45.49%
PBT -4,487 -3,684 -2,177 -17,099 -8,352 -6,399 -2,031 69.54%
Tax 968 247 -26 -165 -50 -33 -17 -
NP -3,519 -3,437 -2,203 -17,264 -8,402 -6,432 -2,048 43.41%
-
NP to SH -3,269 -3,094 -2,106 -17,257 -8,364 -6,432 -2,112 33.77%
-
Tax Rate - - - - - - - -
Total Cost 13,988 10,258 5,828 75,844 57,344 46,284 28,086 -37.14%
-
Net Worth 33,933 33,933 31,131 31,772 40,436 41,977 46,628 -19.07%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 33,933 33,933 31,131 31,772 40,436 41,977 46,628 -19.07%
NOSH 145,323 145,323 141,506 138,142 138,142 135,410 137,142 3.93%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -33.61% -50.39% -60.77% -29.47% -17.17% -16.14% -7.87% -
ROE -9.63% -9.12% -6.76% -54.31% -20.68% -15.32% -4.53% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 7.40 4.82 2.56 42.41 36.31 29.43 18.99 -46.61%
EPS -2.31 -2.19 -1.49 -12.49 -6.21 -4.75 -1.57 29.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.22 0.23 0.30 0.31 0.34 -20.70%
Adjusted Per Share Value based on latest NOSH - 138,142
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 4.72 3.07 1.63 26.41 22.06 17.96 11.74 -45.49%
EPS -1.47 -1.39 -0.95 -7.78 -3.77 -2.90 -0.95 33.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.153 0.153 0.1403 0.1432 0.1823 0.1892 0.2102 -19.06%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.135 0.14 0.155 0.15 0.195 0.185 0.225 -
P/RPS 1.82 2.90 6.05 0.35 0.54 0.63 1.19 32.71%
P/EPS -5.84 -6.40 -10.41 -1.20 -3.14 -3.89 -14.61 -45.70%
EY -17.13 -15.63 -9.60 -83.28 -31.82 -25.68 -6.84 84.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.70 0.65 0.65 0.60 0.66 -10.36%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 30/08/18 30/05/18 28/02/18 27/11/17 05/09/17 01/06/17 -
Price 0.13 0.115 0.155 0.12 0.165 0.16 0.19 -
P/RPS 1.76 2.38 6.05 0.28 0.45 0.54 1.00 45.72%
P/EPS -5.62 -5.26 -10.41 -0.96 -2.66 -3.37 -12.34 -40.77%
EY -17.79 -19.03 -9.60 -104.10 -37.61 -29.69 -8.11 68.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.48 0.70 0.52 0.55 0.52 0.56 -2.39%

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