[IRIS] QoQ Quarter Result on 2022-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 87,167 108,095 67,417 65,619 69,956 45,982 26,999 117.98% QoQ % -19.36% 60.34% 2.74% -6.20% 52.14% 70.31% - Horiz. % 322.85% 400.37% 249.70% 243.04% 259.11% 170.31% 100.00%
PBT 10,675 8,710 5,159 1,116 4,002 1,359 -2,342 - QoQ % 22.56% 68.83% 362.28% -72.11% 194.48% 158.03% - Horiz. % -455.81% -371.90% -220.28% -47.65% -170.88% -58.03% 100.00%
Tax -3,188 -2,341 -3,089 -301 -711 112 114 - QoQ % -36.18% 24.21% -926.25% 57.67% -734.82% -1.75% - Horiz. % -2,796.49% -2,053.51% -2,709.65% -264.04% -623.68% 98.25% 100.00%
NP 7,487 6,369 2,070 815 3,291 1,471 -2,228 - QoQ % 17.55% 207.68% 153.99% -75.24% 123.73% 166.02% - Horiz. % -336.04% -285.86% -92.91% -36.58% -147.71% -66.02% 100.00%
NP to SH 7,488 6,371 2,070 819 3,292 1,471 -2,227 - QoQ % 17.53% 207.78% 152.75% -75.12% 123.79% 166.05% - Horiz. % -336.24% -286.08% -92.95% -36.78% -147.82% -66.05% 100.00%
Tax Rate 29.86 % 26.88 % 59.88 % 26.97 % 17.77 % -8.24 % - % - QoQ % 11.09% -55.11% 122.02% 51.77% 315.66% 0.00% - Horiz. % -362.38% -326.21% -726.70% -327.31% -215.66% 100.00% -
Total Cost 79,680 101,726 65,347 64,804 66,665 44,511 29,227 94.80% QoQ % -21.67% 55.67% 0.84% -2.79% 49.77% 52.29% - Horiz. % 272.62% 348.05% 223.58% 221.73% 228.09% 152.29% 100.00%
Net Worth 341,300 333,795 327,269 315,965 315,417 301,662 294,800 10.23% QoQ % 2.25% 1.99% 3.58% 0.17% 4.56% 2.33% - Horiz. % 115.77% 113.23% 111.01% 107.18% 106.99% 102.33% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 341,300 333,795 327,269 315,965 315,417 301,662 294,800 10.23% QoQ % 2.25% 1.99% 3.58% 0.17% 4.56% 2.33% - Horiz. % 115.77% 113.23% 111.01% 107.18% 106.99% 102.33% 100.00%
NOSH 3,262,910 3,262,910 3,262,910 3,169,161 3,138,480 3,116,345 3,116,282 3.10% QoQ % 0.00% 0.00% 2.96% 0.98% 0.71% 0.00% - Horiz. % 104.71% 104.71% 104.71% 101.70% 100.71% 100.00% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 8.59 % 5.89 % 3.07 % 1.24 % 4.70 % 3.20 % -8.25 % - QoQ % 45.84% 91.86% 147.58% -73.62% 46.87% 138.79% - Horiz. % -104.12% -71.39% -37.21% -15.03% -56.97% -38.79% 100.00%
ROE 2.19 % 1.91 % 0.63 % 0.26 % 1.04 % 0.49 % -0.76 % - QoQ % 14.66% 203.17% 142.31% -75.00% 112.24% 164.47% - Horiz. % -288.16% -251.32% -82.89% -34.21% -136.84% -64.47% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 2.67 3.31 2.07 2.07 2.23 1.48 0.87 110.75% QoQ % -19.34% 59.90% 0.00% -7.17% 50.68% 70.11% - Horiz. % 306.90% 380.46% 237.93% 237.93% 256.32% 170.11% 100.00%
EPS 0.23 0.20 0.06 0.03 0.10 0.05 -0.07 - QoQ % 15.00% 233.33% 100.00% -70.00% 100.00% 171.43% - Horiz. % -328.57% -285.71% -85.71% -42.86% -142.86% -71.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1046 0.1023 0.1003 0.0997 0.1005 0.0968 0.0946 6.91% QoQ % 2.25% 1.99% 0.60% -0.80% 3.82% 2.33% - Horiz. % 110.57% 108.14% 106.03% 105.39% 106.24% 102.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,727 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 10.69 13.25 8.26 8.04 8.58 5.64 3.31 118.02% QoQ % -19.32% 60.41% 2.74% -6.29% 52.13% 70.39% - Horiz. % 322.96% 400.30% 249.55% 242.90% 259.21% 170.39% 100.00%
EPS 0.92 0.78 0.25 0.10 0.40 0.18 -0.27 - QoQ % 17.95% 212.00% 150.00% -75.00% 122.22% 166.67% - Horiz. % -340.74% -288.89% -92.59% -37.04% -148.15% -66.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4184 0.4092 0.4012 0.3873 0.3867 0.3698 0.3614 10.23% QoQ % 2.25% 1.99% 3.59% 0.16% 4.57% 2.32% - Horiz. % 115.77% 113.23% 111.01% 107.17% 107.00% 102.32% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.1300 0.1200 0.1250 0.1850 0.1800 0.2250 0.2300 -
P/RPS 4.87 3.62 6.05 8.93 8.08 15.25 26.55 -67.62% QoQ % 34.53% -40.17% -32.25% 10.52% -47.02% -42.56% - Horiz. % 18.34% 13.63% 22.79% 33.63% 30.43% 57.44% 100.00%
P/EPS 56.65 61.46 197.04 715.87 171.61 476.67 -321.84 - QoQ % -7.83% -68.81% -72.48% 317.15% -64.00% 248.11% - Horiz. % -17.60% -19.10% -61.22% -222.43% -53.32% -148.11% 100.00%
EY 1.77 1.63 0.51 0.14 0.58 0.21 -0.31 - QoQ % 8.59% 219.61% 264.29% -75.86% 176.19% 167.74% - Horiz. % -570.97% -525.81% -164.52% -45.16% -187.10% -67.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.24 1.17 1.25 1.86 1.79 2.32 2.43 -36.06% QoQ % 5.98% -6.40% -32.80% 3.91% -22.84% -4.53% - Horiz. % 51.03% 48.15% 51.44% 76.54% 73.66% 95.47% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 24/11/22 30/08/22 - - 26/11/21 27/08/21 -
Price 0.1150 0.1250 0.1400 0.1650 0.1850 0.1900 0.2400 -
P/RPS 4.30 3.77 6.78 7.97 8.30 12.88 27.70 -71.02% QoQ % 14.06% -44.40% -14.93% -3.98% -35.56% -53.50% - Horiz. % 15.52% 13.61% 24.48% 28.77% 29.96% 46.50% 100.00%
P/EPS 50.11 64.02 220.68 638.48 176.37 402.52 -335.84 - QoQ % -21.73% -70.99% -65.44% 262.01% -56.18% 219.85% - Horiz. % -14.92% -19.06% -65.71% -190.11% -52.52% -119.85% 100.00%
EY 2.00 1.56 0.45 0.16 0.57 0.25 -0.30 - QoQ % 28.21% 246.67% 181.25% -71.93% 128.00% 183.33% - Horiz. % -666.67% -520.00% -150.00% -53.33% -190.00% -83.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.10 1.22 1.40 1.65 1.84 1.96 2.54 -42.67% QoQ % -9.84% -12.86% -15.15% -10.33% -6.12% -22.83% - Horiz. % 43.31% 48.03% 55.12% 64.96% 72.44% 77.17% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
ICB-4th Quarter FYE2022.pdf 
