[IQZAN] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -60.71%
YoY- 865.23%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 127,196 108,158 103,714 98,800 92,100 115,440 118,490 4.84%
PBT -9,652 -5,892 5,832 13,272 29,072 2,289 2,788 -
Tax -908 -510 -1,456 -1,988 -148 -426 -609 30.54%
NP -10,560 -6,402 4,376 11,284 28,924 1,863 2,178 -
-
NP to SH -10,480 -6,155 4,446 11,216 28,548 1,023 1,129 -
-
Tax Rate - - 24.97% 14.98% 0.51% 18.61% 21.84% -
Total Cost 137,756 114,560 99,338 87,516 63,176 113,577 116,312 11.95%
-
Net Worth 75,159 76,810 85,940 88,361 59,061 4,810 49,891 31.44%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 75,159 76,810 85,940 88,361 59,061 4,810 49,891 31.44%
NOSH 122,429 121,921 122,161 117,815 47,015 45,336 45,294 94.15%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -8.30% -5.92% 4.22% 11.42% 31.40% 1.61% 1.84% -
ROE -13.94% -8.01% 5.17% 12.69% 48.34% 21.27% 2.26% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 103.89 88.71 84.90 83.86 195.89 254.63 261.60 -46.00%
EPS -8.56 -5.04 3.64 9.52 60.72 2.25 2.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6139 0.63 0.7035 0.75 1.2562 0.1061 1.1015 -32.30%
Adjusted Per Share Value based on latest NOSH - 117,615
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 57.34 48.75 46.75 44.54 41.52 52.04 53.41 4.85%
EPS -4.72 -2.77 2.00 5.06 12.87 0.46 0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3388 0.3462 0.3874 0.3983 0.2662 0.0217 0.2249 31.44%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.365 0.295 0.51 0.655 1.60 1.73 1.75 -
P/RPS 0.35 0.33 0.60 0.78 0.82 0.68 0.67 -35.16%
P/EPS -4.26 -5.84 14.01 6.88 2.64 76.67 70.19 -
EY -23.45 -17.11 7.14 14.53 37.95 1.30 1.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.47 0.72 0.87 1.27 16.31 1.59 -48.39%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 25/11/14 26/08/14 27/05/14 27/02/14 27/11/13 -
Price 0.34 0.33 0.34 0.54 0.585 1.54 1.65 -
P/RPS 0.33 0.37 0.40 0.64 0.30 0.60 0.63 -35.04%
P/EPS -3.97 -6.54 9.34 5.67 0.96 68.25 66.18 -
EY -25.18 -15.30 10.71 17.63 103.79 1.47 1.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.52 0.48 0.72 0.47 14.51 1.50 -48.80%

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