[IQZAN] QoQ Cumulative Quarter Result on 31-Mar-2018

Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018
Profit Trend
QoQ- 87.8%
YoY- 0.28%
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 12,590 10,469 6,821 3,625 58,580 48,942 39,852 -53.51%
PBT -2,695 -4,487 -3,684 -2,177 -17,099 -8,352 -6,399 -43.72%
Tax 854 968 247 -26 -165 -50 -33 -
NP -1,841 -3,519 -3,437 -2,203 -17,264 -8,402 -6,432 -56.46%
-
NP to SH -1,672 -3,269 -3,094 -2,106 -17,257 -8,364 -6,432 -59.16%
-
Tax Rate - - - - - - - -
Total Cost 14,431 13,988 10,258 5,828 75,844 57,344 46,284 -53.92%
-
Net Worth 37,277 33,933 33,933 31,131 31,772 40,436 41,977 -7.59%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 37,277 33,933 33,933 31,131 31,772 40,436 41,977 -7.59%
NOSH 145,337 145,323 145,323 141,506 138,142 138,142 135,410 4.81%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -14.62% -33.61% -50.39% -60.77% -29.47% -17.17% -16.14% -
ROE -4.49% -9.63% -9.12% -6.76% -54.31% -20.68% -15.32% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 8.78 7.40 4.82 2.56 42.41 36.31 29.43 -55.25%
EPS -1.17 -2.31 -2.19 -1.49 -12.49 -6.21 -4.75 -60.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.24 0.24 0.22 0.23 0.30 0.31 -11.03%
Adjusted Per Share Value based on latest NOSH - 141,506
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 5.68 4.72 3.07 1.63 26.41 22.06 17.96 -53.48%
EPS -0.75 -1.47 -1.39 -0.95 -7.78 -3.77 -2.90 -59.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.168 0.153 0.153 0.1403 0.1432 0.1823 0.1892 -7.59%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.125 0.135 0.14 0.155 0.15 0.195 0.185 -
P/RPS 1.42 1.82 2.90 6.05 0.35 0.54 0.63 71.65%
P/EPS -10.72 -5.84 -6.40 -10.41 -1.20 -3.14 -3.89 96.19%
EY -9.33 -17.13 -15.63 -9.60 -83.28 -31.82 -25.68 -48.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.56 0.58 0.70 0.65 0.65 0.60 -13.78%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 28/11/18 30/08/18 30/05/18 28/02/18 27/11/17 05/09/17 -
Price 0.125 0.13 0.115 0.155 0.12 0.165 0.16 -
P/RPS 1.42 1.76 2.38 6.05 0.28 0.45 0.54 90.18%
P/EPS -10.72 -5.62 -5.26 -10.41 -0.96 -2.66 -3.37 115.83%
EY -9.33 -17.79 -19.03 -9.60 -104.10 -37.61 -29.69 -53.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.54 0.48 0.70 0.52 0.55 0.52 -5.18%

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