[IQZAN] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -34.02%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 27,890 13,353 62,153 46,108 33,391 16,130 63,380 -42.17%
PBT -2,586 -1,373 1,616 2,049 2,893 1,290 7,705 -
Tax 9 -6 -158 -550 -621 -240 -3,968 -
NP -2,577 -1,379 1,458 1,499 2,272 1,050 3,737 -
-
NP to SH -2,241 -1,379 1,458 1,499 2,272 1,050 6,510 -
-
Tax Rate - - 9.78% 26.84% 21.47% 18.60% 51.50% -
Total Cost 30,467 14,732 60,695 44,609 31,119 15,080 59,643 -36.12%
-
Net Worth 55,819 56,987 55,795 59,811 53,025 51,973 16,379 126.63%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 55,819 56,987 55,795 59,811 53,025 51,973 16,379 126.63%
NOSH 40,233 40,259 38,589 40,080 35,115 35,117 11,296 133.40%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -9.24% -10.33% 2.35% 3.25% 6.80% 6.51% 5.90% -
ROE -4.01% -2.42% 2.61% 2.51% 4.28% 2.02% 39.74% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 69.32 33.17 161.06 115.04 95.09 45.93 561.07 -75.22%
EPS -5.57 -3.08 3.78 3.74 6.47 2.99 57.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3874 1.4155 1.4459 1.4923 1.51 1.48 1.45 -2.90%
Adjusted Per Share Value based on latest NOSH - 40,051
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 12.57 6.02 28.02 20.78 15.05 7.27 28.57 -42.18%
EPS -1.01 -0.62 0.66 0.68 1.02 0.47 2.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2516 0.2569 0.2515 0.2696 0.239 0.2343 0.0738 126.68%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - -
Price 0.91 1.09 1.10 1.50 1.95 2.23 0.00 -
P/RPS 1.31 3.29 0.68 1.30 2.05 4.85 0.00 -
P/EPS -16.34 -31.82 29.11 40.11 30.14 74.58 0.00 -
EY -6.12 -3.14 3.43 2.49 3.32 1.34 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.77 0.76 1.01 1.29 1.51 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 25/05/05 28/02/05 26/11/04 30/08/04 28/05/04 29/04/04 -
Price 0.89 0.99 1.20 1.48 1.79 2.04 2.25 -
P/RPS 1.28 2.98 0.75 1.29 1.88 4.44 0.40 117.30%
P/EPS -15.98 -28.90 31.76 39.57 27.67 68.23 3.90 -
EY -6.26 -3.46 3.15 2.53 3.61 1.47 25.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 0.83 0.99 1.19 1.38 1.55 -44.58%

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