[IQZAN] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -22.86%
YoY- 239.89%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 116,932 108,158 104,358 105,965 111,042 115,440 120,843 -2.17%
PBT -15,610 -5,929 4,535 7,419 8,930 2,289 2,899 -
Tax -663 -473 -1,024 -1,056 -333 -426 -440 31.46%
NP -16,273 -6,402 3,511 6,363 8,597 1,863 2,459 -
-
NP to SH -15,912 -6,155 3,511 6,050 7,843 1,023 1,219 -
-
Tax Rate - - 22.58% 14.23% 3.73% 18.61% 15.18% -
Total Cost 133,205 114,560 100,847 99,602 102,445 113,577 118,384 8.18%
-
Net Worth 75,159 86,448 85,970 88,211 59,061 50,371 49,660 31.85%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - 675 -
Div Payout % - - - - - - 55.43% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 75,159 86,448 85,970 88,211 59,061 50,371 49,660 31.85%
NOSH 122,429 123,409 122,204 117,615 47,015 45,490 45,084 94.76%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -13.92% -5.92% 3.36% 6.00% 7.74% 1.61% 2.03% -
ROE -21.17% -7.12% 4.08% 6.86% 13.28% 2.03% 2.45% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 95.51 87.64 85.40 90.09 236.18 253.77 268.04 -49.77%
EPS -13.00 -4.99 2.87 5.14 16.68 2.25 2.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.6139 0.7005 0.7035 0.75 1.2562 1.1073 1.1015 -32.30%
Adjusted Per Share Value based on latest NOSH - 117,615
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 52.71 48.75 47.04 47.77 50.05 52.04 54.47 -2.16%
EPS -7.17 -2.77 1.58 2.73 3.54 0.46 0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -
NAPS 0.3388 0.3897 0.3875 0.3976 0.2662 0.2271 0.2239 31.83%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.365 0.295 0.51 0.655 1.60 1.73 1.75 -
P/RPS 0.38 0.34 0.60 0.73 0.68 0.68 0.65 -30.10%
P/EPS -2.81 -5.91 17.75 12.73 9.59 76.93 64.72 -
EY -35.61 -16.91 5.63 7.85 10.43 1.30 1.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.86 -
P/NAPS 0.59 0.42 0.72 0.87 1.27 1.56 1.59 -48.39%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 25/11/14 26/08/14 27/05/14 27/02/14 27/11/13 -
Price 0.34 0.33 0.34 0.54 0.585 1.54 1.65 -
P/RPS 0.36 0.38 0.40 0.60 0.25 0.61 0.62 -30.42%
P/EPS -2.62 -6.62 11.83 10.50 3.51 68.48 61.03 -
EY -38.23 -15.11 8.45 9.53 28.52 1.46 1.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.91 -
P/NAPS 0.55 0.47 0.48 0.72 0.47 1.39 1.50 -48.80%

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