[IQZAN] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -18.13%
YoY- -88.12%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 79,460 68,439 61,367 53,251 54,928 62,153 63,380 3.83%
PBT 3,445 -356 -7,403 -11,897 -6,001 1,616 7,705 -12.54%
Tax -315 -88 -210 616 574 -158 -3,968 -34.41%
NP 3,130 -444 -7,613 -11,281 -5,427 1,458 3,737 -2.90%
-
NP to SH 3,058 632 -6,843 -9,562 -5,083 1,458 6,510 -11.82%
-
Tax Rate 9.14% - - - - 9.78% 51.50% -
Total Cost 76,330 68,883 68,980 64,532 60,355 60,695 59,643 4.19%
-
Net Worth 43,201 39,936 38,963 41,569 50,702 55,795 16,379 17.52%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 43,201 39,936 38,963 41,569 50,702 55,795 16,379 17.52%
NOSH 44,805 44,897 44,091 40,409 40,211 38,589 11,296 25.78%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 3.94% -0.65% -12.41% -21.18% -9.88% 2.35% 5.90% -
ROE 7.08% 1.58% -17.56% -23.00% -10.03% 2.61% 39.74% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 177.34 152.43 139.18 131.78 136.60 161.06 561.07 -17.45%
EPS 6.82 1.41 -15.52 -23.56 -12.64 3.78 57.63 -29.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9642 0.8895 0.8837 1.0287 1.2609 1.4459 1.45 -6.56%
Adjusted Per Share Value based on latest NOSH - 40,628
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 35.82 30.85 27.66 24.00 24.76 28.02 28.57 3.83%
EPS 1.38 0.28 -3.08 -4.31 -2.29 0.66 2.93 -11.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1947 0.18 0.1756 0.1874 0.2286 0.2515 0.0738 17.53%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 - -
Price 0.90 0.71 0.91 1.11 0.65 1.10 0.00 -
P/RPS 0.51 0.47 0.65 0.84 0.48 0.68 0.00 -
P/EPS 13.19 50.44 -5.86 -4.69 -5.14 29.11 0.00 -
EY 7.58 1.98 -17.05 -21.32 -19.45 3.43 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.80 1.03 1.08 0.52 0.76 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 27/02/09 26/02/08 27/02/07 21/02/06 28/02/05 29/04/04 -
Price 1.02 0.70 0.88 1.10 0.75 1.20 2.25 -
P/RPS 0.58 0.46 0.63 0.83 0.55 0.75 0.40 6.38%
P/EPS 14.95 49.73 -5.67 -4.65 -5.93 31.76 3.90 25.07%
EY 6.69 2.01 -17.64 -21.51 -16.85 3.15 25.61 -20.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.79 1.00 1.07 0.59 0.83 1.55 -6.13%

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