[IQZAN] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 49.59%
YoY- -67.68%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 138,164 139,018 135,498 131,881 125,640 120,504 116,932 11.73%
PBT -7,203 -11,034 -7,902 -8,460 -20,929 -16,387 -15,610 -40.20%
Tax -982 -1,073 -1,260 -927 -17 -7 -663 29.84%
NP -8,185 -12,107 -9,162 -9,387 -20,946 -16,394 -16,273 -36.67%
-
NP to SH -9,727 -13,260 -10,286 -10,321 -20,475 -16,155 -15,912 -27.90%
-
Tax Rate - - - - - - - -
Total Cost 146,349 151,125 144,660 141,268 146,586 136,898 133,205 6.45%
-
Net Worth 65,454 67,857 73,286 76,000 72,739 79,343 75,159 -8.78%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 65,454 67,857 73,286 76,000 72,739 79,343 75,159 -8.78%
NOSH 133,580 133,054 133,247 133,333 132,252 132,238 122,429 5.96%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -5.92% -8.71% -6.76% -7.12% -16.67% -13.60% -13.92% -
ROE -14.86% -19.54% -14.04% -13.58% -28.15% -20.36% -21.17% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 103.43 104.48 101.69 98.91 95.00 91.13 95.51 5.43%
EPS -7.28 -9.97 -7.72 -7.74 -15.48 -12.22 -13.00 -31.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.51 0.55 0.57 0.55 0.60 0.6139 -13.91%
Adjusted Per Share Value based on latest NOSH - 133,333
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 62.28 62.67 61.08 59.45 56.64 54.32 52.71 11.73%
EPS -4.38 -5.98 -4.64 -4.65 -9.23 -7.28 -7.17 -27.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2951 0.3059 0.3304 0.3426 0.3279 0.3577 0.3388 -8.77%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.24 0.275 0.245 0.31 0.26 0.365 0.365 -
P/RPS 0.23 0.26 0.24 0.31 0.27 0.40 0.38 -28.38%
P/EPS -3.30 -2.76 -3.17 -4.00 -1.68 -2.99 -2.81 11.27%
EY -30.34 -36.24 -31.51 -24.97 -59.54 -33.47 -35.61 -10.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.54 0.45 0.54 0.47 0.61 0.59 -11.61%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 29/08/16 27/05/16 29/02/16 20/11/15 24/08/15 29/05/15 -
Price 0.235 0.23 0.26 0.265 0.355 0.255 0.34 -
P/RPS 0.23 0.22 0.26 0.27 0.37 0.28 0.36 -25.75%
P/EPS -3.23 -2.31 -3.37 -3.42 -2.29 -2.09 -2.62 14.93%
EY -30.99 -43.33 -29.69 -29.21 -43.61 -47.91 -38.23 -13.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.47 0.46 0.65 0.42 0.55 -8.65%

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