[IQZAN] YoY Quarter Result on 31-Mar-2020 [#4]

Announcement Date
26-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- -65.28%
YoY- 220.0%
View:
Show?
Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/12/16 31/12/15 31/12/14 CAGR
Revenue 3,338 2,969 809 2,945 32,099 36,613 30,372 -23.47%
PBT 409 -2,663 -810 552 -17,474 2,203 -10,266 -
Tax -718 -709 -78 -175 -282 -328 582 -
NP -309 -3,372 -888 377 -17,756 1,875 -9,684 -34.12%
-
NP to SH -384 -3,411 -888 192 -17,725 664 -9,490 -32.20%
-
Tax Rate 175.55% - - 31.70% - 14.89% - -
Total Cost 3,647 6,341 1,697 2,568 49,855 34,738 40,056 -25.20%
-
Net Worth 35,494 33,276 31,427 51,765 49,653 76,000 86,448 -10.22%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 35,494 33,276 31,427 51,765 49,653 76,000 86,448 -10.22%
NOSH 221,840 221,840 184,866 184,866 134,197 133,333 123,409 7.36%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -9.26% -113.57% -109.77% 12.80% -55.32% 5.12% -31.88% -
ROE -1.08% -10.25% -2.83% 0.37% -35.70% 0.87% -10.98% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/12/16 31/12/15 31/12/14 CAGR
RPS 1.50 1.34 0.44 1.59 23.92 27.46 24.61 -28.75%
EPS -0.17 -1.54 -0.48 0.22 -13.19 0.50 -7.77 -37.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.17 0.28 0.37 0.57 0.7005 -16.38%
Adjusted Per Share Value based on latest NOSH - 184,866
31/03/23 31/03/22 31/03/21 31/03/20 31/12/16 31/12/15 31/12/14 CAGR
RPS 1.50 1.34 0.36 1.33 14.47 16.50 13.69 -23.50%
EPS -0.17 -1.54 -0.40 0.09 -7.99 0.30 -4.28 -32.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.1417 0.2333 0.2238 0.3426 0.3897 -10.22%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/12/16 31/12/15 31/12/14 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 30/12/16 31/12/15 31/12/14 -
Price 0.03 0.04 0.105 0.055 0.19 0.31 0.295 -
P/RPS 1.99 2.99 23.99 3.45 0.79 1.13 1.20 6.32%
P/EPS -17.33 -2.60 -21.86 52.96 -1.44 62.25 -3.84 20.03%
EY -5.77 -38.44 -4.57 1.89 -69.52 1.61 -26.07 -16.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.27 0.62 0.20 0.51 0.54 0.42 -9.16%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/12/16 31/12/15 31/12/14 CAGR
Date 26/05/23 30/05/22 30/06/21 26/06/20 28/02/17 29/02/16 27/02/15 -
Price 0.03 0.03 0.075 0.08 0.195 0.265 0.33 -
P/RPS 1.99 2.24 17.14 5.02 0.82 0.97 1.34 4.90%
P/EPS -17.33 -1.95 -15.61 77.03 -1.48 53.21 -4.29 18.43%
EY -5.77 -51.25 -6.40 1.30 -67.73 1.88 -23.30 -15.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.20 0.44 0.29 0.53 0.46 0.47 -10.39%

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