[IQZAN] YoY Cumulative Quarter Result on 31-Mar-2016 [#1]

Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 75.19%
YoY- 1.34%
Quarter Report
View:
Show?
Cumulative Result
30/06/19 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 16,051 10,469 26,038 35,416 31,799 23,025 27,423 -8.21%
PBT 4,568 -4,487 -2,031 -1,855 -2,413 7,268 627 37.38%
Tax 797 968 -17 -560 -227 -37 -130 -
NP 5,365 -3,519 -2,048 -2,415 -2,640 7,231 497 46.30%
-
NP to SH 10,030 -3,269 -2,112 -2,585 -2,620 7,137 317 73.76%
-
Tax Rate -17.45% - - - - 0.51% 20.73% -
Total Cost 10,686 13,988 28,086 37,831 34,439 15,794 26,926 -13.74%
-
Net Worth 46,219 33,933 46,628 73,286 75,159 59,061 50,085 -1.27%
Dividend
30/06/19 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 46,219 33,933 46,628 73,286 75,159 59,061 50,085 -1.27%
NOSH 184,866 145,323 137,142 133,247 122,429 47,015 45,285 25.23%
Ratio Analysis
30/06/19 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 33.42% -33.61% -7.87% -6.82% -8.30% 31.40% 1.81% -
ROE 21.70% -9.63% -4.53% -3.53% -3.49% 12.08% 0.63% -
Per Share
30/06/19 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 8.68 7.40 18.99 26.58 25.97 48.97 60.56 -26.70%
EPS 5.43 -2.31 -1.57 -1.94 -2.14 15.18 0.70 38.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.24 0.34 0.55 0.6139 1.2562 1.106 -21.16%
Adjusted Per Share Value based on latest NOSH - 133,247
30/06/19 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 7.24 4.72 11.74 15.96 14.33 10.38 12.36 -8.19%
EPS 4.52 -1.47 -0.95 -1.17 -1.18 3.22 0.14 74.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2083 0.153 0.2102 0.3304 0.3388 0.2662 0.2258 -1.28%
Price Multiplier on Financial Quarter End Date
30/06/19 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/06/19 28/09/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.075 0.135 0.225 0.245 0.365 1.60 1.28 -
P/RPS 0.86 1.82 1.19 0.92 1.41 3.27 2.11 -13.37%
P/EPS 1.38 -5.84 -14.61 -12.63 -17.06 10.54 182.86 -54.23%
EY 72.34 -17.13 -6.84 -7.92 -5.86 9.49 0.55 118.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.56 0.66 0.45 0.59 1.27 1.16 -19.45%
Price Multiplier on Announcement Date
30/06/19 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/08/19 28/11/18 01/06/17 27/05/16 29/05/15 27/05/14 30/05/13 -
Price 0.11 0.13 0.19 0.26 0.34 0.585 1.90 -
P/RPS 1.27 1.76 1.00 0.98 1.31 1.19 3.14 -13.47%
P/EPS 2.03 -5.62 -12.34 -13.40 -15.89 3.85 271.43 -54.29%
EY 49.32 -17.79 -8.11 -7.46 -6.29 25.95 0.37 118.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.54 0.56 0.47 0.55 0.47 1.72 -19.59%

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