[IQZAN] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -8.36%
YoY- -63.53%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 137,766 123,492 98,800 117,750 122,836 122,454 95,268 6.33%
PBT -12,826 -7,718 13,272 2,938 4,620 2,052 4,374 -
Tax -186 -982 -1,988 -654 -1,146 -1,106 -650 -18.80%
NP -13,012 -8,700 11,284 2,284 3,474 946 3,724 -
-
NP to SH -13,446 -8,784 11,216 1,162 3,186 1,010 3,350 -
-
Tax Rate - - 14.98% 22.26% 24.81% 53.90% 14.86% -
Total Cost 150,778 132,192 87,516 115,466 119,362 121,508 91,544 8.66%
-
Net Worth 67,895 79,135 88,361 50,029 48,799 45,579 43,706 7.61%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 67,895 79,135 88,361 50,029 48,799 45,579 43,706 7.61%
NOSH 133,128 131,891 117,815 45,038 44,873 44,690 44,786 19.88%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -9.45% -7.04% 11.42% 1.94% 2.83% 0.77% 3.91% -
ROE -19.80% -11.10% 12.69% 2.32% 6.53% 2.22% 7.66% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 103.48 93.63 83.86 261.44 273.74 274.01 212.72 -11.30%
EPS -10.10 -6.66 9.52 2.58 7.10 2.26 7.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.60 0.75 1.1108 1.0875 1.0199 0.9759 -10.24%
Adjusted Per Share Value based on latest NOSH - 44,745
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 62.10 55.67 44.54 53.08 55.37 55.20 42.94 6.33%
EPS -6.06 -3.96 5.06 0.52 1.44 0.46 1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3061 0.3567 0.3983 0.2255 0.22 0.2055 0.197 7.61%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.275 0.365 0.655 1.60 1.27 1.10 1.05 -
P/RPS 0.27 0.39 0.78 0.61 0.46 0.40 0.49 -9.44%
P/EPS -2.72 -5.48 6.88 62.02 17.89 48.67 14.04 -
EY -36.73 -18.25 14.53 1.61 5.59 2.05 7.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.87 1.44 1.17 1.08 1.08 -10.90%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 24/08/15 26/08/14 28/08/13 30/08/12 19/08/11 24/08/10 -
Price 0.23 0.255 0.54 1.48 1.21 0.98 1.07 -
P/RPS 0.22 0.27 0.64 0.57 0.44 0.36 0.50 -12.77%
P/EPS -2.28 -3.83 5.67 57.36 17.04 43.36 14.30 -
EY -43.91 -26.12 17.63 1.74 5.87 2.31 6.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.42 0.72 1.33 1.11 0.96 1.10 -13.82%

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