[IQZAN] QoQ TTM 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- 0.03%
YoY- 37.43%
View:
Show?
TTM 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 20,107 25,549 36,167 58,580 81,024 104,602 -75.52%
PBT -2,695 -13,235 -14,385 -17,245 -16,645 -25,552 -26,572 -78.16%
Tax 854 853 115 -174 -602 -765 -765 -
NP -1,841 -12,382 -14,270 -17,419 -17,247 -26,317 -27,337 -83.36%
-
NP to SH -1,672 -12,163 -13,964 -17,295 -17,301 -26,309 -27,392 -84.41%
-
Tax Rate - - - - - - - -
Total Cost 14,431 32,489 39,819 53,586 75,827 107,341 131,939 -77.03%
-
Net Worth 37,277 33,933 33,933 31,131 31,772 40,436 42,103 -7.77%
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 42,103 -7.77%
NOSH 145,337 145,323 145,323 141,506 138,142 138,142 135,817 4.60%
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% -61.58% -55.85% -48.16% -29.44% -32.48% -26.13% -
ROE -4.49% -35.84% -41.15% -55.55% -54.45% -65.06% -65.06% -
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 14.22 18.07 25.56 42.41 60.11 77.02 -76.39%
EPS -1.17 -8.60 -9.88 -12.22 -12.52 -19.52 -20.17 -84.93%
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 9.06 11.52 16.30 26.41 36.52 47.15 -75.51%
EPS -0.75 -5.48 -6.29 -7.80 -7.80 -11.86 -12.35 -84.47%
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 0.1898 -7.79%
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 0.95 0.77 0.61 0.35 0.32 0.24 226.07%
P/EPS -10.72 -1.57 -1.42 -1.27 -1.20 -1.00 -0.92 411.67%
EY -9.33 -63.72 -70.55 -78.85 -83.49 -100.10 -109.02 -80.49%
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 0.91 0.64 0.61 0.28 0.27 0.21 256.34%
P/EPS -10.72 -1.51 -1.16 -1.27 -0.96 -0.85 -0.79 466.21%
EY -9.33 -66.17 -85.88 -78.85 -104.37 -118.30 -126.05 -82.28%
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