[IQZAN] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -72.5%
YoY- 32.77%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 128,867 95,458 61,227 28,057 99,420 73,141 47,634 93.80%
PBT 3,017 1,986 1,026 1,095 3,928 2,867 2,187 23.85%
Tax -1,011 -636 -553 -235 -752 -468 -325 112.65%
NP 2,006 1,350 473 860 3,176 2,399 1,862 5.07%
-
NP to SH 2,087 1,284 505 867 3,153 2,169 1,675 15.74%
-
Tax Rate 33.51% 32.02% 53.90% 21.46% 19.14% 16.32% 14.86% -
Total Cost 126,861 94,108 60,754 27,197 96,244 70,742 45,772 96.94%
-
Net Worth 47,137 46,569 45,579 46,175 45,185 44,226 43,706 5.15%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 672 - - - - - - -
Div Payout % 32.20% - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 47,137 46,569 45,579 46,175 45,185 44,226 43,706 5.15%
NOSH 44,803 44,895 44,690 44,922 44,786 44,814 44,786 0.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 1.56% 1.41% 0.77% 3.07% 3.19% 3.28% 3.91% -
ROE 4.43% 2.76% 1.11% 1.88% 6.98% 4.90% 3.83% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 287.63 212.62 137.00 62.46 221.98 163.21 106.36 93.75%
EPS 4.65 2.86 1.13 1.93 7.04 4.84 3.74 15.57%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0521 1.0373 1.0199 1.0279 1.0089 0.9869 0.9759 5.12%
Adjusted Per Share Value based on latest NOSH - 44,922
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 58.09 43.03 27.60 12.65 44.82 32.97 21.47 93.81%
EPS 0.94 0.58 0.23 0.39 1.42 0.98 0.76 15.17%
DPS 0.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2125 0.2099 0.2055 0.2081 0.2037 0.1994 0.197 5.16%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.00 0.99 1.10 1.24 0.95 0.95 1.05 -
P/RPS 0.35 0.47 0.80 1.99 0.43 0.58 0.99 -49.90%
P/EPS 21.47 34.62 97.35 64.25 13.49 19.63 28.07 -16.32%
EY 4.66 2.89 1.03 1.56 7.41 5.09 3.56 19.60%
DY 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.95 1.08 1.21 0.94 0.96 1.08 -8.17%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 29/11/11 19/08/11 26/05/11 25/02/11 24/11/10 24/08/10 -
Price 1.05 0.99 0.98 1.09 1.20 0.96 1.07 -
P/RPS 0.37 0.47 0.72 1.75 0.54 0.59 1.01 -48.70%
P/EPS 22.54 34.62 86.73 56.48 17.05 19.83 28.61 -14.66%
EY 4.44 2.89 1.15 1.77 5.87 5.04 3.50 17.13%
DY 1.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.95 0.96 1.06 1.19 0.97 1.10 -6.14%

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