[IQZAN] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -2.74%
YoY- -77.6%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 41,671 27,890 13,353 62,153 46,108 33,391 16,130 88.16%
PBT -3,888 -2,586 -1,373 1,616 2,049 2,893 1,290 -
Tax 324 9 -6 -158 -550 -621 -240 -
NP -3,564 -2,577 -1,379 1,458 1,499 2,272 1,050 -
-
NP to SH -3,564 -2,241 -1,379 1,458 1,499 2,272 1,050 -
-
Tax Rate - - - 9.78% 26.84% 21.47% 18.60% -
Total Cost 45,235 30,467 14,732 60,695 44,609 31,119 15,080 107.85%
-
Net Worth 52,045 55,819 56,987 55,795 59,811 53,025 51,973 0.09%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 52,045 55,819 56,987 55,795 59,811 53,025 51,973 0.09%
NOSH 40,180 40,233 40,259 38,589 40,080 35,115 35,117 9.38%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -8.55% -9.24% -10.33% 2.35% 3.25% 6.80% 6.51% -
ROE -6.85% -4.01% -2.42% 2.61% 2.51% 4.28% 2.02% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 103.71 69.32 33.17 161.06 115.04 95.09 45.93 72.02%
EPS -8.87 -5.57 -3.08 3.78 3.74 6.47 2.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2953 1.3874 1.4155 1.4459 1.4923 1.51 1.48 -8.49%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 18.78 12.57 6.02 28.02 20.78 15.05 7.27 88.15%
EPS -1.61 -1.01 -0.62 0.66 0.68 1.02 0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2346 0.2516 0.2569 0.2515 0.2696 0.239 0.2343 0.08%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.79 0.91 1.09 1.10 1.50 1.95 2.23 -
P/RPS 0.76 1.31 3.29 0.68 1.30 2.05 4.85 -70.90%
P/EPS -8.91 -16.34 -31.82 29.11 40.11 30.14 74.58 -
EY -11.23 -6.12 -3.14 3.43 2.49 3.32 1.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.66 0.77 0.76 1.01 1.29 1.51 -45.32%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 15/11/05 24/08/05 25/05/05 28/02/05 26/11/04 30/08/04 28/05/04 -
Price 0.82 0.89 0.99 1.20 1.48 1.79 2.04 -
P/RPS 0.79 1.28 2.98 0.75 1.29 1.88 4.44 -68.33%
P/EPS -9.24 -15.98 -28.90 31.76 39.57 27.67 68.23 -
EY -10.82 -6.26 -3.46 3.15 2.53 3.61 1.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.64 0.70 0.83 0.99 1.19 1.38 -40.68%

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