[IQZAN] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -238.42%
YoY- -701.66%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 127,024 123,492 127,196 108,158 103,714 98,800 92,100 23.87%
PBT -14,217 -7,718 -9,652 -5,892 5,832 13,272 29,072 -
Tax -798 -982 -908 -510 -1,456 -1,988 -148 207.17%
NP -15,016 -8,700 -10,560 -6,402 4,376 11,284 28,924 -
-
NP to SH -14,778 -8,784 -10,480 -6,155 4,446 11,216 28,548 -
-
Tax Rate - - - - 24.97% 14.98% 0.51% -
Total Cost 142,040 132,192 137,756 114,560 99,338 87,516 63,176 71.53%
-
Net Worth 72,660 79,135 75,159 76,810 85,940 88,361 59,061 14.79%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 72,660 79,135 75,159 76,810 85,940 88,361 59,061 14.79%
NOSH 132,109 131,891 122,429 121,921 122,161 117,815 47,015 99.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -11.82% -7.04% -8.30% -5.92% 4.22% 11.42% 31.40% -
ROE -20.34% -11.10% -13.94% -8.01% 5.17% 12.69% 48.34% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 96.15 93.63 103.89 88.71 84.90 83.86 195.89 -37.74%
EPS -11.19 -6.66 -8.56 -5.04 3.64 9.52 60.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.60 0.6139 0.63 0.7035 0.75 1.2562 -42.31%
Adjusted Per Share Value based on latest NOSH - 123,409
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 57.26 55.67 57.34 48.75 46.75 44.54 41.52 23.87%
EPS -6.66 -3.96 -4.72 -2.77 2.00 5.06 12.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3275 0.3567 0.3388 0.3462 0.3874 0.3983 0.2662 14.80%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.26 0.365 0.365 0.295 0.51 0.655 1.60 -
P/RPS 0.27 0.39 0.35 0.33 0.60 0.78 0.82 -52.28%
P/EPS -2.32 -5.48 -4.26 -5.84 14.01 6.88 2.64 -
EY -43.03 -18.25 -23.45 -17.11 7.14 14.53 37.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.61 0.59 0.47 0.72 0.87 1.27 -48.42%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 24/08/15 29/05/15 27/02/15 25/11/14 26/08/14 27/05/14 -
Price 0.355 0.255 0.34 0.33 0.34 0.54 0.585 -
P/RPS 0.37 0.27 0.33 0.37 0.40 0.64 0.30 14.99%
P/EPS -3.17 -3.83 -3.97 -6.54 9.34 5.67 0.96 -
EY -31.51 -26.12 -25.18 -15.30 10.71 17.63 103.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.42 0.55 0.52 0.48 0.72 0.47 24.10%

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