[IQZAN] QoQ Quarter Result on 31-Dec-2009 [#4]

Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -33.91%
YoY- 41.43%
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 25,507 25,586 22,048 23,512 20,524 19,137 16,287 34.82%
PBT 680 1,372 815 1,244 1,168 728 305 70.57%
Tax -143 -237 -88 -318 31 -15 -13 393.88%
NP 537 1,135 727 926 1,199 713 292 50.04%
-
NP to SH 494 1,022 653 809 1,224 790 235 64.02%
-
Tax Rate 21.03% 17.27% 10.80% 25.56% -2.65% 2.06% 4.26% -
Total Cost 24,970 24,451 21,321 22,586 19,325 18,424 15,995 34.53%
-
Net Worth 44,320 43,744 43,746 43,216 42,136 40,958 40,447 6.27%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 44,320 43,744 43,746 43,216 42,136 40,958 40,447 6.27%
NOSH 44,909 44,824 44,726 44,821 44,835 44,886 45,192 -0.41%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.11% 4.44% 3.30% 3.94% 5.84% 3.73% 1.79% -
ROE 1.11% 2.34% 1.49% 1.87% 2.90% 1.93% 0.58% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 56.80 57.08 49.30 52.46 45.78 42.63 36.04 35.39%
EPS 1.10 2.28 1.46 2.73 2.73 1.76 0.52 64.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9869 0.9759 0.9781 0.9642 0.9398 0.9125 0.895 6.72%
Adjusted Per Share Value based on latest NOSH - 44,821
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.50 11.53 9.94 10.60 9.25 8.63 7.34 34.85%
EPS 0.22 0.46 0.29 0.36 0.55 0.36 0.11 58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1998 0.1972 0.1972 0.1948 0.1899 0.1846 0.1823 6.29%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.95 1.05 1.03 0.90 0.84 0.98 0.78 -
P/RPS 1.67 1.84 2.09 1.72 1.83 2.30 2.16 -15.74%
P/EPS 86.36 46.05 70.55 49.86 30.77 55.68 150.00 -30.77%
EY 1.16 2.17 1.42 2.01 3.25 1.80 0.67 44.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.08 1.05 0.93 0.89 1.07 0.87 6.77%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 24/08/10 24/05/10 24/02/10 25/11/09 20/08/09 27/05/09 -
Price 0.96 1.07 1.00 1.02 0.91 0.84 1.01 -
P/RPS 1.69 1.87 2.03 1.94 1.99 1.97 2.80 -28.55%
P/EPS 87.27 46.93 68.49 56.51 33.33 47.73 194.23 -41.30%
EY 1.15 2.13 1.46 1.77 3.00 2.10 0.51 71.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.10 1.02 1.06 0.97 0.92 1.13 -9.66%

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