[IQZAN] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -478.33%
YoY- -231.33%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 54,928 55,561 55,780 53,412 62,153 61,477 66,782 -12.18%
PBT -6,001 -5,184 -5,172 -5,492 1,616 2,732 5,786 -
Tax 574 432 18 -24 -158 -733 -1,242 -
NP -5,427 -4,752 -5,154 -5,516 1,458 1,998 4,544 -
-
NP to SH -5,083 -4,752 -4,482 -5,516 1,458 1,998 4,544 -
-
Tax Rate - - - - 9.78% 26.83% 21.47% -
Total Cost 60,355 60,313 60,934 58,928 60,695 59,478 62,238 -2.02%
-
Net Worth 50,702 52,045 55,819 56,987 55,795 59,811 53,025 -2.93%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 50,702 52,045 55,819 56,987 55,795 59,811 53,025 -2.93%
NOSH 40,211 40,180 40,233 40,259 38,589 40,080 35,115 9.42%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -9.88% -8.55% -9.24% -10.33% 2.35% 3.25% 6.80% -
ROE -10.03% -9.13% -8.03% -9.68% 2.61% 3.34% 8.57% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 136.60 138.28 138.64 132.67 161.06 153.39 190.18 -19.74%
EPS -12.64 -11.83 -11.14 -12.32 3.78 4.99 12.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2609 1.2953 1.3874 1.4155 1.4459 1.4923 1.51 -11.29%
Adjusted Per Share Value based on latest NOSH - 40,259
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 24.76 25.05 25.14 24.08 28.02 27.71 30.10 -12.17%
EPS -2.29 -2.14 -2.02 -2.49 0.66 0.90 2.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2286 0.2346 0.2516 0.2569 0.2515 0.2696 0.239 -2.91%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.65 0.79 0.91 1.09 1.10 1.50 1.95 -
P/RPS 0.48 0.57 0.66 0.82 0.68 0.98 1.03 -39.80%
P/EPS -5.14 -6.68 -8.17 -7.96 29.11 30.08 15.07 -
EY -19.45 -14.97 -12.24 -12.57 3.43 3.32 6.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.61 0.66 0.77 0.76 1.01 1.29 -45.34%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 15/11/05 24/08/05 25/05/05 28/02/05 26/11/04 30/08/04 -
Price 0.75 0.82 0.89 0.99 1.20 1.48 1.79 -
P/RPS 0.55 0.59 0.64 0.75 0.75 0.96 0.94 -29.97%
P/EPS -5.93 -6.93 -7.99 -7.23 31.76 29.68 13.83 -
EY -16.85 -14.42 -12.52 -13.84 3.15 3.37 7.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.63 0.64 0.70 0.83 0.99 1.19 -37.27%

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