[IQZAN] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 154.26%
YoY- -40.8%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 61,418 31,956 128,867 95,458 61,227 28,057 99,420 -27.48%
PBT 2,310 879 3,017 1,986 1,026 1,095 3,928 -29.82%
Tax -573 -189 -1,011 -636 -553 -235 -752 -16.58%
NP 1,737 690 2,006 1,350 473 860 3,176 -33.14%
-
NP to SH 1,593 608 2,087 1,284 505 867 3,153 -36.59%
-
Tax Rate 24.81% 21.50% 33.51% 32.02% 53.90% 21.46% 19.14% -
Total Cost 59,681 31,266 126,861 94,108 60,754 27,197 96,244 -27.30%
-
Net Worth 48,799 47,643 47,137 46,569 45,579 46,175 45,185 5.26%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 672 - - - - -
Div Payout % - - 32.20% - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 48,799 47,643 47,137 46,569 45,579 46,175 45,185 5.26%
NOSH 44,873 44,705 44,803 44,895 44,690 44,922 44,786 0.12%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.83% 2.16% 1.56% 1.41% 0.77% 3.07% 3.19% -
ROE 3.26% 1.28% 4.43% 2.76% 1.11% 1.88% 6.98% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 136.87 71.48 287.63 212.62 137.00 62.46 221.98 -27.57%
EPS 3.55 1.36 4.65 2.86 1.13 1.93 7.04 -36.67%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.0875 1.0657 1.0521 1.0373 1.0199 1.0279 1.0089 5.13%
Adjusted Per Share Value based on latest NOSH - 44,770
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 27.69 14.40 58.09 43.03 27.60 12.65 44.82 -27.48%
EPS 0.72 0.27 0.94 0.58 0.23 0.39 1.42 -36.44%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.2148 0.2125 0.2099 0.2055 0.2081 0.2037 5.27%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.27 1.00 1.00 0.99 1.10 1.24 0.95 -
P/RPS 0.93 1.40 0.35 0.47 0.80 1.99 0.43 67.31%
P/EPS 35.77 73.53 21.47 34.62 97.35 64.25 13.49 91.68%
EY 2.80 1.36 4.66 2.89 1.03 1.56 7.41 -47.76%
DY 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.94 0.95 0.95 1.08 1.21 0.94 15.72%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 29/05/12 22/02/12 29/11/11 19/08/11 26/05/11 25/02/11 -
Price 1.21 1.28 1.05 0.99 0.98 1.09 1.20 -
P/RPS 0.88 1.79 0.37 0.47 0.72 1.75 0.54 38.52%
P/EPS 34.08 94.12 22.54 34.62 86.73 56.48 17.05 58.74%
EY 2.93 1.06 4.44 2.89 1.15 1.77 5.87 -37.10%
DY 0.00 0.00 1.43 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.20 1.00 0.95 0.96 1.06 1.19 -4.53%

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