[IQZAN] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -56.02%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 55,780 53,412 62,153 61,477 66,782 64,520 63,380 -8.17%
PBT -5,172 -5,492 1,616 2,732 5,786 5,160 7,705 -
Tax 18 -24 -158 -733 -1,242 -960 -3,968 -
NP -5,154 -5,516 1,458 1,998 4,544 4,200 3,737 -
-
NP to SH -4,482 -5,516 1,458 1,998 4,544 4,200 6,510 -
-
Tax Rate - - 9.78% 26.83% 21.47% 18.60% 51.50% -
Total Cost 60,934 58,928 60,695 59,478 62,238 60,320 59,643 1.43%
-
Net Worth 55,819 56,987 55,795 59,811 53,025 51,973 16,379 126.63%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 55,819 56,987 55,795 59,811 53,025 51,973 16,379 126.63%
NOSH 40,233 40,259 38,589 40,080 35,115 35,117 11,296 133.40%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -9.24% -10.33% 2.35% 3.25% 6.80% 6.51% 5.90% -
ROE -8.03% -9.68% 2.61% 3.34% 8.57% 8.08% 39.74% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 138.64 132.67 161.06 153.39 190.18 183.73 561.07 -60.65%
EPS -11.14 -12.32 3.78 4.99 12.94 11.96 57.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3874 1.4155 1.4459 1.4923 1.51 1.48 1.45 -2.90%
Adjusted Per Share Value based on latest NOSH - 40,051
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 25.14 24.08 28.02 27.71 30.10 29.08 28.57 -8.18%
EPS -2.02 -2.49 0.66 0.90 2.05 1.89 2.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2516 0.2569 0.2515 0.2696 0.239 0.2343 0.0738 126.68%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - -
Price 0.91 1.09 1.10 1.50 1.95 2.23 0.00 -
P/RPS 0.66 0.82 0.68 0.98 1.03 1.21 0.00 -
P/EPS -8.17 -7.96 29.11 30.08 15.07 18.65 0.00 -
EY -12.24 -12.57 3.43 3.32 6.64 5.36 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.77 0.76 1.01 1.29 1.51 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 25/05/05 28/02/05 26/11/04 30/08/04 28/05/04 29/04/04 -
Price 0.89 0.99 1.20 1.48 1.79 2.04 2.25 -
P/RPS 0.64 0.75 0.75 0.96 0.94 1.11 0.40 36.83%
P/EPS -7.99 -7.23 31.76 29.68 13.83 17.06 3.90 -
EY -12.52 -13.84 3.15 3.37 7.23 5.86 25.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 0.83 0.99 1.19 1.38 1.55 -44.58%

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