[IQZAN] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 46.28%
YoY- 3648.33%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 123,890 127,277 97,521 74,597 68,666 59,536 55,297 14.37%
PBT 4,677 2,648 3,822 2,934 -940 -6,825 -9,362 -
Tax -1,378 -848 -624 4 -56 -104 36 -
NP 3,298 1,800 3,198 2,938 -996 -6,929 -9,326 -
-
NP to SH 3,226 1,712 2,892 2,998 80 -6,156 -8,094 -
-
Tax Rate 29.46% 32.02% 16.33% -0.14% - - - -
Total Cost 120,592 125,477 94,322 71,658 69,662 66,465 64,623 10.94%
-
Net Worth 48,974 46,569 44,226 42,103 40,578 40,526 45,908 1.08%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 48,974 46,569 44,226 42,103 40,578 40,526 45,908 1.08%
NOSH 44,897 44,895 44,814 44,800 46,153 43,846 40,419 1.76%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.66% 1.41% 3.28% 3.94% -1.45% -11.64% -16.87% -
ROE 6.59% 3.68% 6.54% 7.12% 0.20% -15.19% -17.63% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 275.94 283.50 217.61 166.51 148.78 135.78 136.81 12.39%
EPS 7.19 3.81 6.45 6.69 0.17 -14.04 -20.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0908 1.0373 0.9869 0.9398 0.8792 0.9243 1.1358 -0.67%
Adjusted Per Share Value based on latest NOSH - 44,835
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 55.85 57.37 43.96 33.63 30.95 26.84 24.93 14.37%
EPS 1.45 0.77 1.30 1.35 0.04 -2.77 -3.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2208 0.2099 0.1994 0.1898 0.1829 0.1827 0.2069 1.08%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.27 0.99 0.95 0.84 0.90 0.83 1.32 -
P/RPS 0.46 0.35 0.44 0.50 0.60 0.61 0.96 -11.52%
P/EPS 17.67 25.96 14.72 12.55 519.23 -5.91 -6.59 -
EY 5.66 3.85 6.79 7.97 0.19 -16.92 -15.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.95 0.96 0.89 1.02 0.90 1.16 0.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 29/11/11 24/11/10 25/11/09 26/11/08 26/11/07 29/11/06 -
Price 1.20 0.99 0.96 0.91 0.90 0.82 1.23 -
P/RPS 0.43 0.35 0.44 0.55 0.60 0.60 0.90 -11.57%
P/EPS 16.70 25.96 14.88 13.60 519.23 -5.84 -6.14 -
EY 5.99 3.85 6.72 7.36 0.19 -17.12 -16.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.95 0.97 0.97 1.02 0.89 1.08 0.30%

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