[IQZAN] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -8.36%
YoY- -63.53%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 92,100 115,440 118,490 117,750 109,692 124,893 123,890 -17.95%
PBT 29,072 2,289 2,788 2,938 2,508 4,316 4,677 238.44%
Tax -148 -426 -609 -654 -520 -1,017 -1,378 -77.43%
NP 28,924 1,863 2,178 2,284 1,988 3,299 3,298 325.84%
-
NP to SH 28,548 1,023 1,129 1,162 1,268 2,792 3,226 328.40%
-
Tax Rate 0.51% 18.61% 21.84% 22.26% 20.73% 23.56% 29.46% -
Total Cost 63,176 113,577 116,312 115,466 107,704 121,594 120,592 -35.03%
-
Net Worth 59,061 4,810 49,891 50,029 50,085 49,370 48,974 13.31%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - 673 - -
Div Payout % - - - - - 24.13% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 59,061 4,810 49,891 50,029 50,085 49,370 48,974 13.31%
NOSH 47,015 45,336 45,294 45,038 45,285 44,922 44,897 3.12%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 31.40% 1.61% 1.84% 1.94% 1.81% 2.64% 2.66% -
ROE 48.34% 21.27% 2.26% 2.32% 2.53% 5.66% 6.59% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 195.89 254.63 261.60 261.44 242.22 278.02 275.94 -20.43%
EPS 60.72 2.25 2.49 2.58 2.80 6.21 7.19 315.24%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.2562 0.1061 1.1015 1.1108 1.106 1.099 1.0908 9.87%
Adjusted Per Share Value based on latest NOSH - 44,745
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 41.52 52.04 53.41 53.08 49.45 56.30 55.85 -17.95%
EPS 12.87 0.46 0.51 0.52 0.57 1.26 1.45 329.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.30 0.00 -
NAPS 0.2662 0.0217 0.2249 0.2255 0.2258 0.2225 0.2208 13.28%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.60 1.73 1.75 1.60 1.28 1.20 1.27 -
P/RPS 0.82 0.68 0.67 0.61 0.53 0.43 0.46 47.06%
P/EPS 2.64 76.67 70.19 62.02 45.71 19.31 17.67 -71.87%
EY 37.95 1.30 1.42 1.61 2.19 5.18 5.66 255.98%
DY 0.00 0.00 0.00 0.00 0.00 1.25 0.00 -
P/NAPS 1.27 16.31 1.59 1.44 1.16 1.09 1.16 6.23%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 27/02/14 27/11/13 28/08/13 30/05/13 27/02/13 27/11/12 -
Price 0.585 1.54 1.65 1.48 1.90 1.12 1.20 -
P/RPS 0.30 0.60 0.63 0.57 0.78 0.40 0.43 -21.35%
P/EPS 0.96 68.25 66.18 57.36 67.86 18.02 16.70 -85.13%
EY 103.79 1.47 1.51 1.74 1.47 5.55 5.99 570.77%
DY 0.00 0.00 0.00 0.00 0.00 1.34 0.00 -
P/NAPS 0.47 14.51 1.50 1.33 1.72 1.02 1.10 -43.30%

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