[IQZAN] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 1.28%
YoY- 88.47%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 127,024 103,714 118,490 123,890 127,277 97,521 74,597 9.27%
PBT -14,217 5,832 2,788 4,677 2,648 3,822 2,934 -
Tax -798 -1,456 -609 -1,378 -848 -624 4 -
NP -15,016 4,376 2,178 3,298 1,800 3,198 2,938 -
-
NP to SH -14,778 4,446 1,129 3,226 1,712 2,892 2,998 -
-
Tax Rate - 24.97% 21.84% 29.46% 32.02% 16.33% -0.14% -
Total Cost 142,040 99,338 116,312 120,592 125,477 94,322 71,658 12.07%
-
Net Worth 72,660 85,940 49,891 48,974 46,569 44,226 42,103 9.51%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 72,660 85,940 49,891 48,974 46,569 44,226 42,103 9.51%
NOSH 132,109 122,161 45,294 44,897 44,895 44,814 44,800 19.74%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -11.82% 4.22% 1.84% 2.66% 1.41% 3.28% 3.94% -
ROE -20.34% 5.17% 2.26% 6.59% 3.68% 6.54% 7.12% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 96.15 84.90 261.60 275.94 283.50 217.61 166.51 -8.74%
EPS -11.19 3.64 2.49 7.19 3.81 6.45 6.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.7035 1.1015 1.0908 1.0373 0.9869 0.9398 -8.53%
Adjusted Per Share Value based on latest NOSH - 44,945
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 57.26 46.75 53.41 55.85 57.37 43.96 33.63 9.27%
EPS -6.66 2.00 0.51 1.45 0.77 1.30 1.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3275 0.3874 0.2249 0.2208 0.2099 0.1994 0.1898 9.51%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.26 0.51 1.75 1.27 0.99 0.95 0.84 -
P/RPS 0.27 0.60 0.67 0.46 0.35 0.44 0.50 -9.75%
P/EPS -2.32 14.01 70.19 17.67 25.96 14.72 12.55 -
EY -43.03 7.14 1.42 5.66 3.85 6.79 7.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.72 1.59 1.16 0.95 0.96 0.89 -10.09%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 25/11/14 27/11/13 27/11/12 29/11/11 24/11/10 25/11/09 -
Price 0.355 0.34 1.65 1.20 0.99 0.96 0.91 -
P/RPS 0.37 0.40 0.63 0.43 0.35 0.44 0.55 -6.39%
P/EPS -3.17 9.34 66.18 16.70 25.96 14.88 13.60 -
EY -31.51 10.71 1.51 5.99 3.85 6.72 7.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.48 1.50 1.10 0.95 0.97 0.97 -6.45%

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