[IQZAN] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -62.82%
YoY- 130.4%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 79,460 55,948 35,424 16,287 68,439 51,500 32,114 82.63%
PBT 3,445 2,201 1,033 305 -356 -705 -288 -
Tax -315 3 -28 -13 -88 -42 -349 -6.58%
NP 3,130 2,204 1,005 292 -444 -747 -637 -
-
NP to SH 3,058 2,249 1,025 235 632 60 -72 -
-
Tax Rate 9.14% -0.14% 2.71% 4.26% - - - -
Total Cost 76,330 53,744 34,419 15,995 68,883 52,247 32,751 75.51%
-
Net Worth 43,201 42,103 40,843 40,447 39,936 40,578 39,910 5.40%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 43,201 42,103 40,843 40,447 39,936 40,578 39,910 5.40%
NOSH 44,805 44,800 44,759 45,192 44,897 46,153 45,000 -0.28%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.94% 3.94% 2.84% 1.79% -0.65% -1.45% -1.98% -
ROE 7.08% 5.34% 2.51% 0.58% 1.58% 0.15% -0.18% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 177.34 124.88 79.14 36.04 152.43 111.58 71.36 83.16%
EPS 6.82 5.02 2.29 0.52 1.41 0.13 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9642 0.9398 0.9125 0.895 0.8895 0.8792 0.8869 5.71%
Adjusted Per Share Value based on latest NOSH - 45,192
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 35.82 25.22 15.97 7.34 30.85 23.21 14.48 82.60%
EPS 1.38 1.01 0.46 0.11 0.28 0.03 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1947 0.1898 0.1841 0.1823 0.18 0.1829 0.1799 5.39%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.90 0.84 0.98 0.78 0.71 0.90 0.83 -
P/RPS 0.51 0.67 1.24 2.16 0.47 0.81 1.16 -42.09%
P/EPS 13.19 16.73 42.79 150.00 50.44 692.31 -518.75 -
EY 7.58 5.98 2.34 0.67 1.98 0.14 -0.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.89 1.07 0.87 0.80 1.02 0.94 -0.70%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 20/08/09 27/05/09 27/02/09 26/11/08 27/08/08 -
Price 1.02 0.91 0.84 1.01 0.70 0.90 0.93 -
P/RPS 0.58 0.73 1.06 2.80 0.46 0.81 1.30 -41.52%
P/EPS 14.95 18.13 36.68 194.23 49.73 692.31 -581.25 -
EY 6.69 5.52 2.73 0.51 2.01 0.14 -0.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.97 0.92 1.13 0.79 1.02 1.05 0.63%

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