[IQZAN] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -6.97%
YoY- -448.63%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 55,297 53,052 49,044 54,928 55,561 55,780 53,412 2.33%
PBT -9,362 -9,502 -10,456 -6,001 -5,184 -5,172 -5,492 42.65%
Tax 36 -12 -172 574 432 18 -24 -
NP -9,326 -9,514 -10,628 -5,427 -4,752 -5,154 -5,516 41.87%
-
NP to SH -8,094 -8,438 -10,628 -5,083 -4,752 -4,482 -5,516 29.09%
-
Tax Rate - - - - - - - -
Total Cost 64,623 62,566 59,672 60,355 60,313 60,934 58,928 6.33%
-
Net Worth 45,908 47,734 48,039 50,702 52,045 55,819 56,987 -13.41%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 45,908 47,734 48,039 50,702 52,045 55,819 56,987 -13.41%
NOSH 40,419 40,411 40,196 40,211 40,180 40,233 40,259 0.26%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -16.87% -17.93% -21.67% -9.88% -8.55% -9.24% -10.33% -
ROE -17.63% -17.68% -22.12% -10.03% -9.13% -8.03% -9.68% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 136.81 131.28 122.01 136.60 138.28 138.64 132.67 2.06%
EPS -20.03 -20.88 -26.44 -12.64 -11.83 -11.14 -12.32 38.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1358 1.1812 1.1951 1.2609 1.2953 1.3874 1.4155 -13.63%
Adjusted Per Share Value based on latest NOSH - 40,179
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 24.93 23.91 22.11 24.76 25.05 25.14 24.08 2.33%
EPS -3.65 -3.80 -4.79 -2.29 -2.14 -2.02 -2.49 29.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2069 0.2152 0.2165 0.2286 0.2346 0.2516 0.2569 -13.42%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.32 1.59 1.85 0.65 0.79 0.91 1.09 -
P/RPS 0.96 1.21 1.52 0.48 0.57 0.66 0.82 11.06%
P/EPS -6.59 -7.61 -7.00 -5.14 -6.68 -8.17 -7.96 -11.82%
EY -15.17 -13.13 -14.29 -19.45 -14.97 -12.24 -12.57 13.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.35 1.55 0.52 0.61 0.66 0.77 31.38%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 23/08/06 09/06/06 21/02/06 15/11/05 24/08/05 25/05/05 -
Price 1.23 1.28 1.30 0.75 0.82 0.89 0.99 -
P/RPS 0.90 0.98 1.07 0.55 0.59 0.64 0.75 12.91%
P/EPS -6.14 -6.13 -4.92 -5.93 -6.93 -7.99 -7.23 -10.31%
EY -16.28 -16.31 -20.34 -16.85 -14.42 -12.52 -13.84 11.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.08 1.09 0.59 0.63 0.64 0.70 33.48%

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