[IQZAN] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -275.31%
YoY- -701.66%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 125,640 120,504 116,932 108,158 104,358 105,965 111,042 8.57%
PBT -20,929 -16,387 -15,610 -5,929 4,535 7,419 8,930 -
Tax -17 -7 -663 -473 -1,024 -1,056 -333 -86.21%
NP -20,946 -16,394 -16,273 -6,402 3,511 6,363 8,597 -
-
NP to SH -20,475 -16,155 -15,912 -6,155 3,511 6,050 7,843 -
-
Tax Rate - - - - 22.58% 14.23% 3.73% -
Total Cost 146,586 136,898 133,205 114,560 100,847 99,602 102,445 26.95%
-
Net Worth 72,739 79,343 75,159 86,448 85,970 88,211 59,061 14.88%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 72,739 79,343 75,159 86,448 85,970 88,211 59,061 14.88%
NOSH 132,252 132,238 122,429 123,409 122,204 117,615 47,015 99.14%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -16.67% -13.60% -13.92% -5.92% 3.36% 6.00% 7.74% -
ROE -28.15% -20.36% -21.17% -7.12% 4.08% 6.86% 13.28% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 95.00 91.13 95.51 87.64 85.40 90.09 236.18 -45.47%
EPS -15.48 -12.22 -13.00 -4.99 2.87 5.14 16.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.60 0.6139 0.7005 0.7035 0.75 1.2562 -42.31%
Adjusted Per Share Value based on latest NOSH - 123,409
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 56.64 54.32 52.71 48.75 47.04 47.77 50.05 8.58%
EPS -9.23 -7.28 -7.17 -2.77 1.58 2.73 3.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3279 0.3577 0.3388 0.3897 0.3875 0.3976 0.2662 14.89%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.26 0.365 0.365 0.295 0.51 0.655 1.60 -
P/RPS 0.27 0.40 0.38 0.34 0.60 0.73 0.68 -45.94%
P/EPS -1.68 -2.99 -2.81 -5.91 17.75 12.73 9.59 -
EY -59.54 -33.47 -35.61 -16.91 5.63 7.85 10.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.61 0.59 0.42 0.72 0.87 1.27 -48.42%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 24/08/15 29/05/15 27/02/15 25/11/14 26/08/14 27/05/14 -
Price 0.355 0.255 0.34 0.33 0.34 0.54 0.585 -
P/RPS 0.37 0.28 0.36 0.38 0.40 0.60 0.25 29.83%
P/EPS -2.29 -2.09 -2.62 -6.62 11.83 10.50 3.51 -
EY -43.61 -47.91 -38.23 -15.11 8.45 9.53 28.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.42 0.55 0.47 0.48 0.72 0.47 24.10%

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