[IQZAN] QoQ TTM Result on 30-Sep-2015 [#3]

Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -26.74%
YoY- -683.17%
Quarter Report
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 139,018 135,498 131,881 125,640 120,504 116,932 108,158 18.23%
PBT -11,034 -7,902 -8,460 -20,929 -16,387 -15,610 -5,929 51.35%
Tax -1,073 -1,260 -927 -17 -7 -663 -473 72.73%
NP -12,107 -9,162 -9,387 -20,946 -16,394 -16,273 -6,402 52.98%
-
NP to SH -13,260 -10,286 -10,321 -20,475 -16,155 -15,912 -6,155 66.88%
-
Tax Rate - - - - - - - -
Total Cost 151,125 144,660 141,268 146,586 136,898 133,205 114,560 20.30%
-
Net Worth 67,857 73,286 76,000 72,739 79,343 75,159 86,448 -14.91%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 67,857 73,286 76,000 72,739 79,343 75,159 86,448 -14.91%
NOSH 133,054 133,247 133,333 132,252 132,238 122,429 123,409 5.14%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -8.71% -6.76% -7.12% -16.67% -13.60% -13.92% -5.92% -
ROE -19.54% -14.04% -13.58% -28.15% -20.36% -21.17% -7.12% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 104.48 101.69 98.91 95.00 91.13 95.51 87.64 12.44%
EPS -9.97 -7.72 -7.74 -15.48 -12.22 -13.00 -4.99 58.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.55 0.57 0.55 0.60 0.6139 0.7005 -19.08%
Adjusted Per Share Value based on latest NOSH - 132,252
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 62.67 61.08 59.45 56.64 54.32 52.71 48.75 18.24%
EPS -5.98 -4.64 -4.65 -9.23 -7.28 -7.17 -2.77 67.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3059 0.3304 0.3426 0.3279 0.3577 0.3388 0.3897 -14.91%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.275 0.245 0.31 0.26 0.365 0.365 0.295 -
P/RPS 0.26 0.24 0.31 0.27 0.40 0.38 0.34 -16.38%
P/EPS -2.76 -3.17 -4.00 -1.68 -2.99 -2.81 -5.91 -39.83%
EY -36.24 -31.51 -24.97 -59.54 -33.47 -35.61 -16.91 66.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.45 0.54 0.47 0.61 0.59 0.42 18.25%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 27/05/16 29/02/16 20/11/15 24/08/15 29/05/15 27/02/15 -
Price 0.23 0.26 0.265 0.355 0.255 0.34 0.33 -
P/RPS 0.22 0.26 0.27 0.37 0.28 0.36 0.38 -30.55%
P/EPS -2.31 -3.37 -3.42 -2.29 -2.09 -2.62 -6.62 -50.46%
EY -43.33 -29.69 -29.21 -43.61 -47.91 -38.23 -15.11 101.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.46 0.65 0.42 0.55 0.47 -2.85%

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