[IQZAN] QoQ TTM Result on 31-Dec-2017

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017
Profit Trend
QoQ- 34.24%
YoY- 38.47%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 20,107 25,549 36,167 58,580 81,024 104,602 124,272 -70.27%
PBT -13,235 -14,385 -17,245 -16,645 -25,552 -26,572 -27,056 -37.88%
Tax 853 115 -174 -602 -765 -765 -393 -
NP -12,382 -14,270 -17,419 -17,247 -26,317 -27,337 -27,449 -41.15%
-
NP to SH -12,163 -13,964 -17,295 -17,301 -26,309 -27,392 -27,643 -42.12%
-
Tax Rate - - - - - - - -
Total Cost 32,489 39,819 53,586 75,827 107,341 131,939 151,721 -64.17%
-
Net Worth 33,933 33,933 31,131 31,772 40,436 42,103 45,737 -18.03%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 33,933 33,933 31,131 31,772 40,436 42,103 45,737 -18.03%
NOSH 145,323 145,323 141,506 138,142 138,142 135,817 134,522 5.27%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -61.58% -55.85% -48.16% -29.44% -32.48% -26.13% -22.09% -
ROE -35.84% -41.15% -55.55% -54.45% -65.06% -65.06% -60.44% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 14.22 18.07 25.56 42.41 60.11 77.02 92.38 -71.24%
EPS -8.60 -9.88 -12.22 -12.52 -19.52 -20.17 -20.55 -44.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.22 0.23 0.30 0.31 0.34 -20.70%
Adjusted Per Share Value based on latest NOSH - 138,142
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 9.06 11.52 16.30 26.41 36.52 47.15 56.02 -70.28%
EPS -5.48 -6.29 -7.80 -7.80 -11.86 -12.35 -12.46 -42.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.153 0.153 0.1403 0.1432 0.1823 0.1898 0.2062 -18.02%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.135 0.14 0.155 0.15 0.195 0.185 0.225 -
P/RPS 0.95 0.77 0.61 0.35 0.32 0.24 0.24 150.02%
P/EPS -1.57 -1.42 -1.27 -1.20 -1.00 -0.92 -1.09 27.51%
EY -63.72 -70.55 -78.85 -83.49 -100.10 -109.02 -91.33 -21.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.70 0.65 0.65 0.60 0.66 -10.36%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 30/08/18 30/05/18 28/02/18 27/11/17 05/09/17 01/06/17 -
Price 0.13 0.115 0.155 0.12 0.165 0.16 0.19 -
P/RPS 0.91 0.64 0.61 0.28 0.27 0.21 0.21 165.55%
P/EPS -1.51 -1.16 -1.27 -0.96 -0.85 -0.79 -0.92 39.10%
EY -66.17 -85.88 -78.85 -104.37 -118.30 -126.05 -108.15 -27.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.48 0.70 0.52 0.55 0.52 0.56 -2.39%

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