[IQZAN] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -78.65%
YoY- 177.87%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 99,420 73,141 47,634 22,048 79,460 55,948 35,424 98.59%
PBT 3,928 2,867 2,187 815 3,445 2,201 1,033 143.02%
Tax -752 -468 -325 -88 -315 3 -28 791.46%
NP 3,176 2,399 1,862 727 3,130 2,204 1,005 114.89%
-
NP to SH 3,153 2,169 1,675 653 3,058 2,249 1,025 111.07%
-
Tax Rate 19.14% 16.32% 14.86% 10.80% 9.14% -0.14% 2.71% -
Total Cost 96,244 70,742 45,772 21,321 76,330 53,744 34,419 98.10%
-
Net Worth 45,185 44,226 43,706 43,746 43,201 42,103 40,843 6.94%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 45,185 44,226 43,706 43,746 43,201 42,103 40,843 6.94%
NOSH 44,786 44,814 44,786 44,726 44,805 44,800 44,759 0.04%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.19% 3.28% 3.91% 3.30% 3.94% 3.94% 2.84% -
ROE 6.98% 4.90% 3.83% 1.49% 7.08% 5.34% 2.51% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 221.98 163.21 106.36 49.30 177.34 124.88 79.14 98.51%
EPS 7.04 4.84 3.74 1.46 6.82 5.02 2.29 110.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0089 0.9869 0.9759 0.9781 0.9642 0.9398 0.9125 6.90%
Adjusted Per Share Value based on latest NOSH - 44,726
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 44.82 32.97 21.47 9.94 35.82 25.22 15.97 98.59%
EPS 1.42 0.98 0.76 0.29 1.38 1.01 0.46 111.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2037 0.1994 0.197 0.1972 0.1947 0.1898 0.1841 6.95%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.95 0.95 1.05 1.03 0.90 0.84 0.98 -
P/RPS 0.43 0.58 0.99 2.09 0.51 0.67 1.24 -50.54%
P/EPS 13.49 19.63 28.07 70.55 13.19 16.73 42.79 -53.58%
EY 7.41 5.09 3.56 1.42 7.58 5.98 2.34 115.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.96 1.08 1.05 0.93 0.89 1.07 -8.25%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 24/11/10 24/08/10 24/05/10 24/02/10 25/11/09 20/08/09 -
Price 1.20 0.96 1.07 1.00 1.02 0.91 0.84 -
P/RPS 0.54 0.59 1.01 2.03 0.58 0.73 1.06 -36.13%
P/EPS 17.05 19.83 28.61 68.49 14.95 18.13 36.68 -39.90%
EY 5.87 5.04 3.50 1.46 6.69 5.52 2.73 66.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.97 1.10 1.02 1.06 0.97 0.92 18.65%

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