[IQZAN] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -88.65%
YoY- -47.86%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 115,440 88,868 58,875 27,423 124,893 92,918 61,418 52.12%
PBT 2,289 2,091 1,469 627 4,316 3,508 2,310 -0.60%
Tax -426 -457 -327 -130 -1,017 -1,034 -573 -17.88%
NP 1,863 1,634 1,142 497 3,299 2,474 1,737 4.76%
-
NP to SH 1,023 847 581 317 2,792 2,420 1,593 -25.50%
-
Tax Rate 18.61% 21.86% 22.26% 20.73% 23.56% 29.48% 24.81% -
Total Cost 113,577 87,234 57,733 26,926 121,594 90,444 59,681 53.38%
-
Net Worth 4,810 49,891 50,029 50,085 49,370 48,974 48,799 -78.57%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - 673 - - -
Div Payout % - - - - 24.13% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 4,810 49,891 50,029 50,085 49,370 48,974 48,799 -78.57%
NOSH 45,336 45,294 45,038 45,285 44,922 44,897 44,873 0.68%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.61% 1.84% 1.94% 1.81% 2.64% 2.66% 2.83% -
ROE 21.27% 1.70% 1.16% 0.63% 5.66% 4.94% 3.26% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 254.63 196.20 130.72 60.56 278.02 206.95 136.87 51.09%
EPS 2.25 1.87 1.29 0.70 6.21 5.39 3.55 -26.15%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.1061 1.1015 1.1108 1.106 1.099 1.0908 1.0875 -78.71%
Adjusted Per Share Value based on latest NOSH - 45,285
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 52.04 40.06 26.54 12.36 56.30 41.89 27.69 52.11%
EPS 0.46 0.38 0.26 0.14 1.26 1.09 0.72 -25.75%
DPS 0.00 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.0217 0.2249 0.2255 0.2258 0.2225 0.2208 0.22 -78.56%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.73 1.75 1.60 1.28 1.20 1.27 1.27 -
P/RPS 0.68 0.89 1.22 2.11 0.43 0.61 0.93 -18.79%
P/EPS 76.67 93.58 124.03 182.86 19.31 23.56 35.77 66.01%
EY 1.30 1.07 0.81 0.55 5.18 4.24 2.80 -39.95%
DY 0.00 0.00 0.00 0.00 1.25 0.00 0.00 -
P/NAPS 16.31 1.59 1.44 1.16 1.09 1.16 1.17 476.44%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 28/08/13 30/05/13 27/02/13 27/11/12 30/08/12 -
Price 1.54 1.65 1.48 1.90 1.12 1.20 1.21 -
P/RPS 0.60 0.84 1.13 3.14 0.40 0.58 0.88 -22.47%
P/EPS 68.25 88.24 114.73 271.43 18.02 22.26 34.08 58.67%
EY 1.47 1.13 0.87 0.37 5.55 4.49 2.93 -36.78%
DY 0.00 0.00 0.00 0.00 1.34 0.00 0.00 -
P/NAPS 14.51 1.50 1.33 1.72 1.02 1.10 1.11 452.32%

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