[IQGROUP] YoY TTM Result on 30-Jun-2021 [#1]

Announcement Date
19-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 1.87%
YoY- 121.74%
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 114,775 139,132 114,864 134,400 128,008 134,961 146,195 -3.94%
PBT 448 10,446 -7,329 4,242 -12,174 -4,699 -4,027 -
Tax -1,214 -2,373 -852 -1,193 -1,852 -825 1,279 -
NP -766 8,073 -8,181 3,049 -14,026 -5,524 -2,748 -19.16%
-
NP to SH -766 8,073 -8,181 3,049 -14,026 -5,524 -2,748 -19.16%
-
Tax Rate 270.98% 22.72% - 28.12% - - - -
Total Cost 115,541 131,059 123,045 131,351 142,034 140,485 148,943 -4.14%
-
Net Worth 128,520 129,401 121,478 127,640 123,239 136,443 146,126 -2.11%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - 88 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 128,520 129,401 121,478 127,640 123,239 136,443 146,126 -2.11%
NOSH 88,028 88,028 88,028 88,028 88,028 88,028 88,028 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -0.67% 5.80% -7.12% 2.27% -10.96% -4.09% -1.88% -
ROE -0.60% 6.24% -6.73% 2.39% -11.38% -4.05% -1.88% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 130.38 158.05 130.49 152.68 145.42 153.32 166.08 -3.94%
EPS -0.87 9.17 -9.29 3.46 -15.93 -6.28 -3.12 -19.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.10 -
NAPS 1.46 1.47 1.38 1.45 1.40 1.55 1.66 -2.11%
Adjusted Per Share Value based on latest NOSH - 88,028
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 130.38 158.05 130.49 152.68 145.42 153.32 166.08 -3.94%
EPS -0.87 9.17 -9.29 3.46 -15.93 -6.28 -3.12 -19.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.10 -
NAPS 1.46 1.47 1.38 1.45 1.40 1.55 1.66 -2.11%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.785 0.85 0.575 0.93 0.415 1.01 1.30 -
P/RPS 0.60 0.54 0.44 0.61 0.29 0.66 0.78 -4.27%
P/EPS -90.21 9.27 -6.19 26.85 -2.60 -16.09 -41.64 13.73%
EY -1.11 10.79 -16.16 3.72 -38.39 -6.21 -2.40 -12.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
P/NAPS 0.54 0.58 0.42 0.64 0.30 0.65 0.78 -5.93%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 28/08/23 26/08/22 19/08/21 27/08/20 28/08/19 28/08/18 -
Price 0.78 0.835 0.72 0.99 0.45 0.92 1.63 -
P/RPS 0.60 0.53 0.55 0.65 0.31 0.60 0.98 -7.84%
P/EPS -89.64 9.10 -7.75 28.58 -2.82 -14.66 -52.21 9.41%
EY -1.12 10.98 -12.91 3.50 -35.41 -6.82 -1.92 -8.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
P/NAPS 0.53 0.57 0.52 0.68 0.32 0.59 0.98 -9.72%

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