[IQZAN] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -21.21%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 56,652 59,376 62,153 64,074 51,357 34,096 17,966 115.18%
PBT -3,750 -924 1,739 3,921 4,765 3,162 1,872 -
Tax 460 54 -180 -1,050 -1,121 -740 -500 -
NP -3,290 -870 1,559 2,871 3,644 2,422 1,372 -
-
NP to SH -3,093 -870 1,559 2,871 3,644 2,422 1,372 -
-
Tax Rate - - 10.35% 26.78% 23.53% 23.40% 26.71% -
Total Cost 59,942 60,246 60,594 61,203 47,713 31,674 16,594 135.60%
-
Net Worth 55,774 56,987 57,939 59,769 53,023 51,973 9,401 228.07%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 1,999 - - - - -
Div Payout % - - 128.29% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 55,774 56,987 57,939 59,769 53,023 51,973 9,401 228.07%
NOSH 40,200 40,259 39,999 40,051 35,114 35,117 6,483 237.89%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -5.81% -1.47% 2.51% 4.48% 7.10% 7.10% 7.64% -
ROE -5.55% -1.53% 2.69% 4.80% 6.87% 4.66% 14.59% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 140.92 147.48 155.38 159.98 146.25 97.09 277.09 -36.31%
EPS -7.69 -2.16 3.90 7.17 10.38 6.90 21.16 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.3874 1.4155 1.4485 1.4923 1.51 1.48 1.45 -2.90%
Adjusted Per Share Value based on latest NOSH - 40,051
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 25.54 26.77 28.02 28.88 23.15 15.37 8.10 115.17%
EPS -1.39 -0.39 0.70 1.29 1.64 1.09 0.62 -
DPS 0.00 0.00 0.90 0.00 0.00 0.00 0.00 -
NAPS 0.2514 0.2569 0.2612 0.2694 0.239 0.2343 0.0424 227.94%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - -
Price 0.91 1.09 1.10 1.50 1.95 2.23 0.00 -
P/RPS 0.65 0.74 0.71 0.94 1.33 2.30 0.00 -
P/EPS -11.83 -50.44 28.22 20.93 18.79 32.33 0.00 -
EY -8.45 -1.98 3.54 4.78 5.32 3.09 0.00 -
DY 0.00 0.00 4.55 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.77 0.76 1.01 1.29 1.51 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 25/05/05 28/02/05 26/11/04 - - - -
Price 0.89 0.99 1.20 1.48 0.00 0.00 0.00 -
P/RPS 0.63 0.67 0.77 0.93 0.00 0.00 0.00 -
P/EPS -11.57 -45.81 30.79 20.65 0.00 0.00 0.00 -
EY -8.64 -2.18 3.25 4.84 0.00 0.00 0.00 -
DY 0.00 0.00 4.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 0.83 0.99 0.00 0.00 0.00 -

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