[IQZAN] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 597.65%
YoY- 2151.42%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 108,158 77,786 49,400 23,025 115,440 88,868 58,875 49.83%
PBT -5,892 4,374 6,636 7,268 2,289 2,091 1,469 -
Tax -510 -1,092 -994 -37 -426 -457 -327 34.37%
NP -6,402 3,282 5,642 7,231 1,863 1,634 1,142 -
-
NP to SH -6,155 3,335 5,608 7,137 1,023 847 581 -
-
Tax Rate - 24.97% 14.98% 0.51% 18.61% 21.86% 22.26% -
Total Cost 114,560 74,504 43,758 15,794 113,577 87,234 57,733 57.71%
-
Net Worth 76,810 85,940 88,361 59,061 4,810 49,891 50,029 32.98%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 76,810 85,940 88,361 59,061 4,810 49,891 50,029 32.98%
NOSH 121,921 122,161 117,815 47,015 45,336 45,294 45,038 93.88%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -5.92% 4.22% 11.42% 31.40% 1.61% 1.84% 1.94% -
ROE -8.01% 3.88% 6.35% 12.08% 21.27% 1.70% 1.16% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 88.71 63.67 41.93 48.97 254.63 196.20 130.72 -22.72%
EPS -5.04 2.73 4.76 15.18 2.25 1.87 1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.7035 0.75 1.2562 0.1061 1.1015 1.1108 -31.41%
Adjusted Per Share Value based on latest NOSH - 47,015
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 48.75 35.06 22.27 10.38 52.04 40.06 26.54 49.81%
EPS -2.77 1.50 2.53 3.22 0.46 0.38 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3462 0.3874 0.3983 0.2662 0.0217 0.2249 0.2255 32.97%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.295 0.51 0.655 1.60 1.73 1.75 1.60 -
P/RPS 0.33 0.80 1.56 3.27 0.68 0.89 1.22 -58.07%
P/EPS -5.84 18.68 13.76 10.54 76.67 93.58 124.03 -
EY -17.11 5.35 7.27 9.49 1.30 1.07 0.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.72 0.87 1.27 16.31 1.59 1.44 -52.49%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 25/11/14 26/08/14 27/05/14 27/02/14 27/11/13 28/08/13 -
Price 0.33 0.34 0.54 0.585 1.54 1.65 1.48 -
P/RPS 0.37 0.53 1.29 1.19 0.60 0.84 1.13 -52.39%
P/EPS -6.54 12.45 11.34 3.85 68.25 88.24 114.73 -
EY -15.30 8.03 8.81 25.95 1.47 1.13 0.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.48 0.72 0.47 14.51 1.50 1.33 -46.43%

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