[IRIS] YoY Quarter Result on 2022-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 86,193 65,619 39,222 41,153 35,201 58,711 134,536 -7.15% YoY % 31.35% 67.30% -4.69% 16.91% -40.04% -56.36% - Horiz. % 64.07% 48.77% 29.15% 30.59% 26.16% 43.64% 100.00%
PBT 8,297 1,116 -1,274 3,602 35,350 -69,796 -286,571 - YoY % 643.46% 187.60% -135.37% -89.81% 150.65% 75.64% - Horiz. % -2.90% -0.39% 0.44% -1.26% -12.34% 24.36% 100.00%
Tax -2,332 -301 -6,088 -8,083 -3,604 10,728 -1,851 3.92% YoY % -674.75% 95.06% 24.68% -124.28% -133.59% 679.58% - Horiz. % 125.99% 16.26% 328.90% 436.68% 194.71% -579.58% 100.00%
NP 5,965 815 -7,362 -4,481 31,746 -59,068 -288,422 - YoY % 631.90% 111.07% -64.29% -114.12% 153.74% 79.52% - Horiz. % -2.07% -0.28% 2.55% 1.55% -11.01% 20.48% 100.00%
NP to SH 5,971 819 -5,253 -6,216 20,224 -66,771 -265,109 - YoY % 629.06% 115.59% 15.49% -130.74% 130.29% 74.81% - Horiz. % -2.25% -0.31% 1.98% 2.34% -7.63% 25.19% 100.00%
Tax Rate 28.11 % 26.97 % - % 224.40 % 10.20 % - % - % - YoY % 4.23% 0.00% 0.00% 2,100.00% 0.00% 0.00% - Horiz. % 275.59% 264.41% 0.00% 2,200.00% 100.00% - -
Total Cost 80,228 64,804 46,584 45,634 3,455 117,779 422,958 -24.19% YoY % 23.80% 39.11% 2.08% 1,220.81% -97.07% -72.15% - Horiz. % 18.97% 15.32% 11.01% 10.79% 0.82% 27.85% 100.00%
Net Worth 347,173 315,965 305,872 286,246 251,316 191,044 286,556 3.25% YoY % 9.88% 3.30% 6.86% 13.90% 31.55% -33.33% - Horiz. % 121.15% 110.26% 106.74% 99.89% 87.70% 66.67% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 347,173 315,965 305,872 286,246 251,316 191,044 286,556 3.25% YoY % 9.88% 3.30% 6.86% 13.90% 31.55% -33.33% - Horiz. % 121.15% 110.26% 106.74% 99.89% 87.70% 66.67% 100.00%
NOSH 3,262,910 3,169,161 2,998,749 2,966,282 2,734,669 2,412,183 2,235,233 6.50% YoY % 2.96% 5.68% 1.09% 8.47% 13.37% 7.92% - Horiz. % 145.98% 141.78% 134.16% 132.71% 122.34% 107.92% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 6.92 % 1.24 % -18.77 % -10.89 % 90.18 % -100.61 % -214.38 % - YoY % 458.06% 106.61% -72.36% -112.08% 189.63% 53.07% - Horiz. % -3.23% -0.58% 8.76% 5.08% -42.07% 46.93% 100.00%
ROE 1.72 % 0.26 % -1.72 % -2.17 % 8.05 % -34.95 % -92.52 % - YoY % 561.54% 115.12% 20.74% -126.96% 123.03% 62.22% - Horiz. % -1.86% -0.28% 1.86% 2.35% -8.70% 37.78% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 2.64 2.07 1.31 1.39 1.29 2.43 6.02 -12.83% YoY % 27.54% 58.02% -5.76% 7.75% -46.91% -59.63% - Horiz. % 43.85% 34.39% 21.76% 23.09% 21.43% 40.37% 100.00%
EPS 0.18 0.03 -0.18 -0.21 0.74 -2.77 -11.80 - YoY % 500.00% 116.67% 14.29% -128.38% 126.71% 76.53% - Horiz. % -1.53% -0.25% 1.53% 1.78% -6.27% 23.47% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1064 0.0997 0.1020 0.0965 0.0919 0.0792 0.1282 -3.06% YoY % 6.72% -2.25% 5.70% 5.01% 16.04% -38.22% - Horiz. % 83.00% 77.77% 79.56% 75.27% 71.68% 61.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 815,727 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 10.57 8.04 4.81 5.04 4.32 7.20 16.49 -7.14% YoY % 31.47% 67.15% -4.56% 16.67% -40.00% -56.34% - Horiz. % 64.10% 48.76% 29.17% 30.56% 26.20% 43.66% 100.00%
EPS 0.73 0.10 -0.64 -0.76 2.48 -8.19 -32.50 - YoY % 630.00% 115.62% 15.79% -130.65% 130.28% 74.80% - Horiz. % -2.25% -0.31% 1.97% 2.34% -7.63% 25.20% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4256 0.3873 0.3750 0.3509 0.3081 0.2342 0.3513 3.25% YoY % 9.89% 3.28% 6.87% 13.89% 31.55% -33.33% - Horiz. % 121.15% 110.25% 106.75% 99.89% 87.70% 66.67% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.0950 0.1850 0.3300 0.0800 0.1500 0.1900 0.1500 -
P/RPS 3.60 8.93 25.23 5.77 11.65 7.81 2.49 6.33% YoY % -59.69% -64.61% 337.26% -50.47% 49.17% 213.65% - Horiz. % 144.58% 358.63% 1,013.25% 231.73% 467.87% 313.65% 100.00%
P/EPS 51.91 715.87 -188.39 -38.18 20.28 -6.86 -1.26 - YoY % -92.75% 479.99% -393.43% -288.26% 395.63% -444.44% - Horiz. % -4,119.84% -56,815.08% 14,951.59% 3,030.16% -1,609.52% 544.44% 100.00%
EY 1.93 0.14 -0.53 -2.62 4.93 -14.57 -79.07 - YoY % 1,278.57% 126.42% 79.77% -153.14% 133.84% 81.57% - Horiz. % -2.44% -0.18% 0.67% 3.31% -6.23% 18.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.89 1.86 3.24 0.83 1.63 2.40 1.17 -4.45% YoY % -52.15% -42.59% 290.36% -49.08% -32.08% 105.13% - Horiz. % 76.07% 158.97% 276.92% 70.94% 139.32% 205.13% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date - - - 26/06/20 31/05/19 28/05/18 31/05/17 -
Price 0.0950 0.1650 0.2400 0.1650 0.1650 0.1250 0.1650 -
P/RPS 3.60 7.97 18.35 11.89 12.82 5.14 2.74 4.65% YoY % -54.83% -56.57% 54.33% -7.25% 149.42% 87.59% - Horiz. % 131.39% 290.88% 669.71% 433.94% 467.88% 187.59% 100.00%
P/EPS 51.91 638.48 -137.01 -78.74 22.31 -4.52 -1.39 - YoY % -91.87% 566.01% -74.00% -452.94% 593.58% -225.18% - Horiz. % -3,734.53% -45,933.81% 9,856.83% 5,664.75% -1,605.04% 325.18% 100.00%
EY 1.93 0.16 -0.73 -1.27 4.48 -22.14 -71.88 - YoY % 1,106.25% 121.92% 42.52% -128.35% 120.23% 69.20% - Horiz. % -2.69% -0.22% 1.02% 1.77% -6.23% 30.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.89 1.65 2.35 1.71 1.80 1.58 1.29 -6.00% YoY % -46.06% -29.79% 37.43% -5.00% 13.92% 22.48% - Horiz. % 68.99% 127.91% 182.17% 132.56% 139.53% 122.48% 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