[IQZAN] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -2.81%
YoY- -65.0%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 98,800 92,100 115,440 118,490 117,750 109,692 124,893 -14.50%
PBT 13,272 29,072 2,289 2,788 2,938 2,508 4,316 111.89%
Tax -1,988 -148 -426 -609 -654 -520 -1,017 56.52%
NP 11,284 28,924 1,863 2,178 2,284 1,988 3,299 127.52%
-
NP to SH 11,216 28,548 1,023 1,129 1,162 1,268 2,792 153.35%
-
Tax Rate 14.98% 0.51% 18.61% 21.84% 22.26% 20.73% 23.56% -
Total Cost 87,516 63,176 113,577 116,312 115,466 107,704 121,594 -19.73%
-
Net Worth 88,361 59,061 4,810 49,891 50,029 50,085 49,370 47.56%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - 673 -
Div Payout % - - - - - - 24.13% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 88,361 59,061 4,810 49,891 50,029 50,085 49,370 47.56%
NOSH 117,815 47,015 45,336 45,294 45,038 45,285 44,922 90.51%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 11.42% 31.40% 1.61% 1.84% 1.94% 1.81% 2.64% -
ROE 12.69% 48.34% 21.27% 2.26% 2.32% 2.53% 5.66% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 83.86 195.89 254.63 261.60 261.44 242.22 278.02 -55.12%
EPS 9.52 60.72 2.25 2.49 2.58 2.80 6.21 33.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.75 1.2562 0.1061 1.1015 1.1108 1.106 1.099 -22.54%
Adjusted Per Share Value based on latest NOSH - 45,084
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 44.54 41.52 52.04 53.41 53.08 49.45 56.30 -14.49%
EPS 5.06 12.87 0.46 0.51 0.52 0.57 1.26 153.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -
NAPS 0.3983 0.2662 0.0217 0.2249 0.2255 0.2258 0.2225 47.58%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.655 1.60 1.73 1.75 1.60 1.28 1.20 -
P/RPS 0.78 0.82 0.68 0.67 0.61 0.53 0.43 48.89%
P/EPS 6.88 2.64 76.67 70.19 62.02 45.71 19.31 -49.83%
EY 14.53 37.95 1.30 1.42 1.61 2.19 5.18 99.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
P/NAPS 0.87 1.27 16.31 1.59 1.44 1.16 1.09 -13.98%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 27/05/14 27/02/14 27/11/13 28/08/13 30/05/13 27/02/13 -
Price 0.54 0.585 1.54 1.65 1.48 1.90 1.12 -
P/RPS 0.64 0.30 0.60 0.63 0.57 0.78 0.40 36.91%
P/EPS 5.67 0.96 68.25 66.18 57.36 67.86 18.02 -53.83%
EY 17.63 103.79 1.47 1.51 1.74 1.47 5.55 116.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.34 -
P/NAPS 0.72 0.47 14.51 1.50 1.33 1.72 1.02 -20.77%

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