[IQZAN] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 0.34%
YoY- 35.36%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 133,650 138,164 139,018 135,498 131,881 125,640 120,504 7.11%
PBT -26,880 -7,203 -11,034 -7,902 -8,460 -20,929 -16,387 38.87%
Tax -936 -982 -1,073 -1,260 -927 -17 -7 2476.37%
NP -27,816 -8,185 -12,107 -9,162 -9,387 -20,946 -16,394 42.02%
-
NP to SH -28,116 -9,727 -13,260 -10,286 -10,321 -20,475 -16,155 44.44%
-
Tax Rate - - - - - - - -
Total Cost 161,466 146,349 151,125 144,660 141,268 146,586 136,898 11.57%
-
Net Worth 49,653 65,454 67,857 73,286 76,000 72,739 79,343 -26.73%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 49,653 65,454 67,857 73,286 76,000 72,739 79,343 -26.73%
NOSH 134,197 133,580 133,054 133,247 133,333 132,252 132,238 0.98%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -20.81% -5.92% -8.71% -6.76% -7.12% -16.67% -13.60% -
ROE -56.62% -14.86% -19.54% -14.04% -13.58% -28.15% -20.36% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 99.59 103.43 104.48 101.69 98.91 95.00 91.13 6.06%
EPS -20.95 -7.28 -9.97 -7.72 -7.74 -15.48 -12.22 43.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.49 0.51 0.55 0.57 0.55 0.60 -27.44%
Adjusted Per Share Value based on latest NOSH - 133,247
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 60.25 62.28 62.67 61.08 59.45 56.64 54.32 7.11%
EPS -12.67 -4.38 -5.98 -4.64 -4.65 -9.23 -7.28 44.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2238 0.2951 0.3059 0.3304 0.3426 0.3279 0.3577 -26.74%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.19 0.24 0.275 0.245 0.31 0.26 0.365 -
P/RPS 0.19 0.23 0.26 0.24 0.31 0.27 0.40 -38.98%
P/EPS -0.91 -3.30 -2.76 -3.17 -4.00 -1.68 -2.99 -54.59%
EY -110.27 -30.34 -36.24 -31.51 -24.97 -59.54 -33.47 120.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.54 0.45 0.54 0.47 0.61 -11.20%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 25/11/16 29/08/16 27/05/16 29/02/16 20/11/15 24/08/15 -
Price 0.195 0.235 0.23 0.26 0.265 0.355 0.255 -
P/RPS 0.20 0.23 0.22 0.26 0.27 0.37 0.28 -20.01%
P/EPS -0.93 -3.23 -2.31 -3.37 -3.42 -2.29 -2.09 -41.57%
EY -107.44 -30.99 -43.33 -29.69 -29.21 -43.61 -47.91 70.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.48 0.45 0.47 0.46 0.65 0.42 16.69%

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