[IQZAN] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 55,297 55,561 61,477 0 -
PBT -9,362 -5,184 2,732 0 -
Tax 36 432 -733 0 -
NP -9,326 -4,752 1,998 0 -
-
NP to SH -8,094 -4,752 1,998 0 -
-
Tax Rate - - 26.83% - -
Total Cost 64,623 60,313 59,478 0 -
-
Net Worth 45,908 52,045 59,811 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 45,908 52,045 59,811 0 -
NOSH 40,419 40,180 40,080 0 -
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -16.87% -8.55% 3.25% 0.00% -
ROE -17.63% -9.13% 3.34% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 136.81 138.28 153.39 0.00 -
EPS -20.03 -11.83 4.99 0.00 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 1.1358 1.2953 1.4923 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 24.93 25.05 27.71 0.00 -
EPS -3.65 -2.14 0.90 0.00 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.2069 0.2346 0.2696 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 29/09/06 30/09/05 30/09/04 - -
Price 1.32 0.79 1.50 0.00 -
P/RPS 0.96 0.57 0.98 0.00 -
P/EPS -6.59 -6.68 30.08 0.00 -
EY -15.17 -14.97 3.32 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.61 1.01 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 29/11/06 15/11/05 26/11/04 - -
Price 1.23 0.82 1.48 0.00 -
P/RPS 0.90 0.59 0.96 0.00 -
P/EPS -6.14 -6.93 29.68 0.00 -
EY -16.28 -14.42 3.37 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.63 0.99 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