[IQZAN] YoY Cumulative Quarter Result on 30-Sep-2018 [#1]

Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -5.66%
YoY- 60.92%
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/09/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 5,416 2,542 2,927 10,469 26,038 35,416 31,799 -21.65%
PBT 1,768 -433 50 -4,487 -2,031 -1,855 -2,413 -
Tax -21 5 -15 968 -17 -560 -227 -27.97%
NP 1,747 -428 35 -3,519 -2,048 -2,415 -2,640 -
-
NP to SH 341 -414 20 -3,269 -2,112 -2,585 -2,620 -
-
Tax Rate 1.19% - 30.00% - - - - -
Total Cost 3,669 2,970 2,892 13,988 28,086 37,831 34,439 -26.55%
-
Net Worth 33,276 31,428 33,277 33,933 46,628 73,286 75,159 -10.62%
Dividend
30/06/22 30/06/21 30/06/20 30/09/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/09/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 33,276 31,428 33,277 33,933 46,628 73,286 75,159 -10.62%
NOSH 221,840 184,866 184,866 145,323 137,142 133,247 122,429 8.53%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/09/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 32.26% -16.84% 1.20% -33.61% -7.87% -6.82% -8.30% -
ROE 1.02% -1.32% 0.06% -9.63% -4.53% -3.53% -3.49% -
Per Share
30/06/22 30/06/21 30/06/20 30/09/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 2.44 1.37 1.58 7.40 18.99 26.58 25.97 -27.81%
EPS 0.15 -0.22 0.01 -2.31 -1.57 -1.94 -2.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.17 0.18 0.24 0.34 0.55 0.6139 -17.65%
Adjusted Per Share Value based on latest NOSH - 145,323
30/06/22 30/06/21 30/06/20 30/09/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 2.44 1.15 1.32 4.72 11.74 15.96 14.33 -21.65%
EPS 0.15 -0.19 0.01 -1.47 -0.95 -1.17 -1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.1417 0.15 0.153 0.2102 0.3304 0.3388 -10.62%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/09/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/06/22 30/06/21 30/06/20 28/09/18 31/03/17 31/03/16 31/03/15 -
Price 0.045 0.075 0.07 0.135 0.225 0.245 0.365 -
P/RPS 1.84 5.45 4.42 1.82 1.19 0.92 1.41 3.73%
P/EPS 29.28 -33.49 647.07 -5.84 -14.61 -12.63 -17.06 -
EY 3.42 -2.99 0.15 -17.13 -6.84 -7.92 -5.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.44 0.39 0.56 0.66 0.45 0.59 -8.90%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/09/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/08/22 27/08/21 28/08/20 28/11/18 01/06/17 27/05/16 29/05/15 -
Price 0.035 0.085 0.18 0.13 0.19 0.26 0.34 -
P/RPS 1.43 6.18 11.37 1.76 1.00 0.98 1.31 1.21%
P/EPS 22.77 -37.96 1,663.88 -5.62 -12.34 -13.40 -15.89 -
EY 4.39 -2.63 0.06 -17.79 -8.11 -7.46 -6.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.50 1.00 0.54 0.56 0.47 0.55 -11.32%

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