[IQZAN] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -9.42%
YoY- -63.36%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 103,714 98,800 92,100 115,440 118,490 117,750 109,692 -3.66%
PBT 5,832 13,272 29,072 2,289 2,788 2,938 2,508 75.42%
Tax -1,456 -1,988 -148 -426 -609 -654 -520 98.53%
NP 4,376 11,284 28,924 1,863 2,178 2,284 1,988 69.13%
-
NP to SH 4,446 11,216 28,548 1,023 1,129 1,162 1,268 130.62%
-
Tax Rate 24.97% 14.98% 0.51% 18.61% 21.84% 22.26% 20.73% -
Total Cost 99,338 87,516 63,176 113,577 116,312 115,466 107,704 -5.24%
-
Net Worth 85,940 88,361 59,061 4,810 49,891 50,029 50,085 43.27%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 85,940 88,361 59,061 4,810 49,891 50,029 50,085 43.27%
NOSH 122,161 117,815 47,015 45,336 45,294 45,038 45,285 93.66%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.22% 11.42% 31.40% 1.61% 1.84% 1.94% 1.81% -
ROE 5.17% 12.69% 48.34% 21.27% 2.26% 2.32% 2.53% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 84.90 83.86 195.89 254.63 261.60 261.44 242.22 -50.25%
EPS 3.64 9.52 60.72 2.25 2.49 2.58 2.80 19.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7035 0.75 1.2562 0.1061 1.1015 1.1108 1.106 -26.01%
Adjusted Per Share Value based on latest NOSH - 45,490
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 46.75 44.54 41.52 52.04 53.41 53.08 49.45 -3.67%
EPS 2.00 5.06 12.87 0.46 0.51 0.52 0.57 130.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3874 0.3983 0.2662 0.0217 0.2249 0.2255 0.2258 43.26%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.51 0.655 1.60 1.73 1.75 1.60 1.28 -
P/RPS 0.60 0.78 0.82 0.68 0.67 0.61 0.53 8.61%
P/EPS 14.01 6.88 2.64 76.67 70.19 62.02 45.71 -54.50%
EY 7.14 14.53 37.95 1.30 1.42 1.61 2.19 119.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.87 1.27 16.31 1.59 1.44 1.16 -27.21%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 26/08/14 27/05/14 27/02/14 27/11/13 28/08/13 30/05/13 -
Price 0.34 0.54 0.585 1.54 1.65 1.48 1.90 -
P/RPS 0.40 0.64 0.30 0.60 0.63 0.57 0.78 -35.90%
P/EPS 9.34 5.67 0.96 68.25 66.18 57.36 67.86 -73.31%
EY 10.71 17.63 103.79 1.47 1.51 1.74 1.47 275.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.72 0.47 14.51 1.50 1.33 1.72 -57.26%

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