[IQGROUP] YoY Quarter Result on 2022-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 24,746 40,568 27,591 30,112 29,272 34,456 40,791 -7.99% YoY % -39.00% 47.03% -8.37% 2.87% -15.05% -15.53% - Horiz. % 60.67% 99.45% 67.64% 73.82% 71.76% 84.47% 100.00%
PBT 226 5,008 -901 964 -1,757 -131 -701 - YoY % -95.49% 655.83% -193.46% 154.87% -1,241.22% 81.31% - Horiz. % -32.24% -714.41% 128.53% -137.52% 250.64% 18.69% 100.00%
Tax -233 -758 -568 -617 278 101 457 - YoY % 69.26% -33.45% 7.94% -321.94% 175.25% -77.90% - Horiz. % -50.98% -165.86% -124.29% -135.01% 60.83% 22.10% 100.00%
NP -7 4,250 -1,469 347 -1,479 -30 -244 -44.66% YoY % -100.16% 389.31% -523.34% 123.46% -4,830.00% 87.70% - Horiz. % 2.87% -1,741.80% 602.05% -142.21% 606.15% 12.30% 100.00%
NP to SH -7 4,250 -1,469 347 -1,479 -30 -244 -44.66% YoY % -100.16% 389.31% -523.34% 123.46% -4,830.00% 87.70% - Horiz. % 2.87% -1,741.80% 602.05% -142.21% 606.15% 12.30% 100.00%
Tax Rate 103.10 % 15.14 % - % 64.00 % - % - % - % - YoY % 580.98% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 161.09% 23.66% 0.00% 100.00% - - -
Total Cost 24,753 36,318 29,060 29,765 30,751 34,486 41,035 -8.08% YoY % -31.84% 24.98% -2.37% -3.21% -10.83% -15.96% - Horiz. % 60.32% 88.50% 70.82% 72.54% 74.94% 84.04% 100.00%
Net Worth 129,401 125,880 126,760 124,119 134,682 141,725 155,809 -3.05% YoY % 2.80% -0.69% 2.13% -7.84% -4.97% -9.04% - Horiz. % 83.05% 80.79% 81.36% 79.66% 86.44% 90.96% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - 44 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 129,401 125,880 126,760 124,119 134,682 141,725 155,809 -3.05% YoY % 2.80% -0.69% 2.13% -7.84% -4.97% -9.04% - Horiz. % 83.05% 80.79% 81.36% 79.66% 86.44% 90.96% 100.00%
NOSH 88,028 88,028 88,028 88,028 88,028 88,028 88,028 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -0.03 % 10.48 % -5.32 % 1.15 % -5.05 % -0.09 % -0.60 % -39.29% YoY % -100.29% 296.99% -562.61% 122.77% -5,511.11% 85.00% - Horiz. % 5.00% -1,746.67% 886.67% -191.67% 841.67% 15.00% 100.00%
ROE -0.01 % 3.38 % -1.16 % 0.28 % -1.10 % -0.02 % -0.16 % -36.99% YoY % -100.30% 391.38% -514.29% 125.45% -5,400.00% 87.50% - Horiz. % 6.25% -2,112.50% 725.00% -175.00% 687.50% 12.50% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 28.11 46.09 31.34 34.21 33.25 39.14 46.34 -7.99% YoY % -39.01% 47.06% -8.39% 2.89% -15.05% -15.54% - Horiz. % 60.66% 99.46% 67.63% 73.82% 71.75% 84.46% 100.00%
EPS -0.01 4.83 -1.67 0.39 -1.68 -0.03 -0.28 -42.60% YoY % -100.21% 389.22% -528.21% 123.21% -5,500.00% 89.29% - Horiz. % 3.57% -1,725.00% 596.43% -139.29% 600.00% 10.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.05 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4700 1.4300 1.4400 1.4100 1.5300 1.6100 1.7700 -3.05% YoY % 2.80% -0.69% 2.13% -7.84% -4.97% -9.04% - Horiz. % 83.05% 80.79% 81.36% 79.66% 86.44% 90.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 28.11 46.09 31.34 34.21 33.25 39.14 46.34 -7.99% YoY % -39.01% 47.06% -8.39% 2.89% -15.05% -15.54% - Horiz. % 60.66% 99.46% 67.63% 73.82% 71.75% 84.46% 100.00%
EPS -0.01 4.83 -1.67 0.39 -1.68 -0.03 -0.28 -42.60% YoY % -100.21% 389.22% -528.21% 123.21% -5,500.00% 89.29% - Horiz. % 3.57% -1,725.00% 596.43% -139.29% 600.00% 10.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.05 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4700 1.4300 1.4400 1.4100 1.5300 1.6100 1.7700 -3.05% YoY % 2.80% -0.69% 2.13% -7.84% -4.97% -9.04% - Horiz. % 83.05% 80.79% 81.36% 79.66% 86.44% 90.96% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.8850 0.6200 1.6100 0.8200 0.7900 1.4200 3.1100 -
P/RPS 3.15 1.35 5.14 2.40 2.38 3.63 6.71 -11.84% YoY % 133.33% -73.74% 114.17% 0.84% -34.44% -45.90% - Horiz. % 46.94% 20.12% 76.60% 35.77% 35.47% 54.10% 100.00%
P/EPS -11,129.25 12.84 -96.48 208.02 -47.02 -4,166.66 -1,122.00 46.56% YoY % -86,776.40% 113.31% -146.38% 542.41% 98.87% -271.36% - Horiz. % 991.91% -1.14% 8.60% -18.54% 4.19% 371.36% 100.00%
EY -0.01 7.79 -1.04 0.48 -2.13 -0.02 -0.09 -30.65% YoY % -100.13% 849.04% -316.67% 122.54% -10,550.00% 77.78% - Horiz. % 11.11% -8,655.55% 1,155.56% -533.33% 2,366.67% 22.22% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.60 0.43 1.12 0.58 0.52 0.88 1.76 -16.41% YoY % 39.53% -61.61% 93.10% 11.54% -40.91% -50.00% - Horiz. % 34.09% 24.43% 63.64% 32.95% 29.55% 50.00% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date - 29/11/22 26/11/21 26/11/20 28/11/19 29/11/18 29/11/17 -
Price 0.8500 0.7400 1.0600 1.3000 0.7900 1.2800 2.7600 -
P/RPS 3.02 1.61 3.38 3.80 2.38 3.27 5.96 -10.71% YoY % 87.58% -52.37% -11.05% 59.66% -27.22% -45.13% - Horiz. % 50.67% 27.01% 56.71% 63.76% 39.93% 54.87% 100.00%
P/EPS -10,689.11 15.33 -63.52 329.79 -47.02 -3,755.86 -995.73 48.50% YoY % -69,826.74% 124.13% -119.26% 801.38% 98.75% -277.20% - Horiz. % 1,073.49% -1.54% 6.38% -33.12% 4.72% 377.20% 100.00%
EY -0.01 6.52 -1.57 0.30 -2.13 -0.03 -0.10 -31.86% YoY % -100.15% 515.29% -623.33% 114.08% -7,000.00% 70.00% - Horiz. % 10.00% -6,520.00% 1,570.00% -300.00% 2,130.00% 30.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.58 0.52 0.74 0.92 0.52 0.80 1.56 -15.20% YoY % 11.54% -29.73% -19.57% 76.92% -35.00% -48.72% - Horiz. % 37.18% 33.33% 47.44% 58.97% 33.33% 51.28% 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
IQGROUP Quarterly Report Q2 Sep22.pdf 
