[IQZAN] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 15.59%
YoY- 28.43%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 68,215 66,541 63,112 61,367 56,201 53,436 52,656 18.78%
PBT -2,989 -3,718 -5,989 -7,403 -9,993 -11,118 -11,743 -59.73%
Tax -174 -507 -206 -210 511 570 633 -
NP -3,163 -4,225 -6,195 -7,613 -9,482 -10,548 -11,110 -56.62%
-
NP to SH -2,166 -3,329 -5,520 -6,843 -8,107 -8,928 -8,998 -61.20%
-
Tax Rate - - - - - - - -
Total Cost 71,378 70,766 69,307 68,980 65,683 63,984 63,766 7.78%
-
Net Worth 40,018 39,853 39,058 36,975 38,737 39,648 41,062 -1.69%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 40,018 39,853 39,058 36,975 38,737 39,648 41,062 -1.69%
NOSH 45,517 44,935 44,941 41,842 41,910 41,853 41,836 5.76%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -4.64% -6.35% -9.82% -12.41% -16.87% -19.74% -21.10% -
ROE -5.41% -8.35% -14.13% -18.51% -20.93% -22.52% -21.91% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 149.87 148.08 140.43 146.66 134.10 127.67 125.86 12.30%
EPS -4.76 -7.41 -12.28 -16.35 -19.34 -21.33 -21.51 -63.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8792 0.8869 0.8691 0.8837 0.9243 0.9473 0.9815 -7.05%
Adjusted Per Share Value based on latest NOSH - 41,842
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 30.75 30.00 28.45 27.66 25.33 24.09 23.74 18.76%
EPS -0.98 -1.50 -2.49 -3.08 -3.65 -4.02 -4.06 -61.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1804 0.1797 0.1761 0.1667 0.1746 0.1787 0.1851 -1.69%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.90 0.83 0.86 0.91 0.83 0.87 1.18 -
P/RPS 0.60 0.56 0.61 0.62 0.62 0.68 0.94 -25.80%
P/EPS -18.91 -11.20 -7.00 -5.56 -4.29 -4.08 -5.49 127.56%
EY -5.29 -8.93 -14.28 -17.97 -23.31 -24.52 -18.23 -56.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.94 0.99 1.03 0.90 0.92 1.20 -10.24%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 27/08/08 27/05/08 26/02/08 26/11/07 27/08/07 30/05/07 -
Price 0.90 0.93 0.85 0.88 0.82 0.88 0.95 -
P/RPS 0.60 0.63 0.61 0.60 0.61 0.69 0.75 -13.78%
P/EPS -18.91 -12.55 -6.92 -5.38 -4.24 -4.13 -4.42 162.84%
EY -5.29 -7.97 -14.45 -18.58 -23.59 -24.24 -22.64 -61.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.05 0.98 1.00 0.89 0.93 0.97 3.39%

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