[IQZAN] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 20.61%
YoY- -88.26%
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 70,848 64,228 53,880 53,052 55,780 66,782 0 -
PBT 2,066 -576 -7,946 -9,502 -5,172 5,786 0 -
Tax -56 -698 -104 -12 18 -1,242 0 -
NP 2,010 -1,274 -8,050 -9,514 -5,154 4,544 0 -
-
NP to SH 2,050 -144 -7,172 -8,438 -4,482 4,544 0 -
-
Tax Rate 2.71% - - - - 21.47% - -
Total Cost 68,838 65,502 61,930 62,566 60,934 62,238 0 -
-
Net Worth 40,843 39,910 39,638 47,734 55,819 53,025 0 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 40,843 39,910 39,638 47,734 55,819 53,025 0 -
NOSH 44,759 45,000 41,843 40,411 40,233 35,115 0 -
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 2.84% -1.98% -14.94% -17.93% -9.24% 6.80% 0.00% -
ROE 5.02% -0.36% -18.09% -17.68% -8.03% 8.57% 0.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 158.28 142.73 128.77 131.28 138.64 190.18 0.00 -
EPS 4.58 -0.32 -17.14 -20.88 -11.14 12.94 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9125 0.8869 0.9473 1.1812 1.3874 1.51 0.00 -
Adjusted Per Share Value based on latest NOSH - 40,625
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 31.94 28.95 24.29 23.91 25.14 30.10 0.00 -
EPS 0.92 -0.06 -3.23 -3.80 -2.02 2.05 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1841 0.1799 0.1787 0.2152 0.2516 0.239 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 0.98 0.83 0.87 1.59 0.91 1.95 0.00 -
P/RPS 0.62 0.58 0.68 1.21 0.66 1.03 0.00 -
P/EPS 21.40 -259.38 -5.08 -7.61 -8.17 15.07 0.00 -
EY 4.67 -0.39 -19.70 -13.13 -12.24 6.64 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.94 0.92 1.35 0.66 1.29 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 20/08/09 27/08/08 27/08/07 23/08/06 24/08/05 30/08/04 - -
Price 0.84 0.93 0.88 1.28 0.89 1.79 0.00 -
P/RPS 0.53 0.65 0.68 0.98 0.64 0.94 0.00 -
P/EPS 18.34 -290.63 -5.13 -6.13 -7.99 13.83 0.00 -
EY 5.45 -0.34 -19.48 -16.31 -12.52 7.23 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.05 0.93 1.08 0.64 1.19 0.00 -

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