[IQZAN] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 45.78%
YoY- -65.0%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 101,551 95,268 77,786 88,868 92,918 95,458 73,141 5.61%
PBT -9,386 -10,663 4,374 2,091 3,508 1,986 2,867 -
Tax -110 -599 -1,092 -457 -1,034 -636 -468 -21.42%
NP -9,496 -11,262 3,282 1,634 2,474 1,350 2,399 -
-
NP to SH -9,839 -11,084 3,335 847 2,420 1,284 2,169 -
-
Tax Rate - - 24.97% 21.86% 29.48% 32.02% 16.32% -
Total Cost 111,047 106,530 74,504 87,234 90,444 94,108 70,742 7.79%
-
Net Worth 65,862 72,660 85,940 49,891 48,974 46,569 44,226 6.85%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 65,862 72,660 85,940 49,891 48,974 46,569 44,226 6.85%
NOSH 134,412 132,109 122,161 45,294 44,897 44,895 44,814 20.06%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -9.35% -11.82% 4.22% 1.84% 2.66% 1.41% 3.28% -
ROE -14.94% -15.25% 3.88% 1.70% 4.94% 2.76% 4.90% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 75.55 72.11 63.67 196.20 206.95 212.62 163.21 -12.03%
EPS -7.32 -8.39 2.73 1.87 5.39 2.86 4.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.55 0.7035 1.1015 1.0908 1.0373 0.9869 -11.00%
Adjusted Per Share Value based on latest NOSH - 45,084
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 45.78 42.94 35.06 40.06 41.89 43.03 32.97 5.61%
EPS -4.44 -5.00 1.50 0.38 1.09 0.58 0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2969 0.3275 0.3874 0.2249 0.2208 0.2099 0.1994 6.85%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.24 0.26 0.51 1.75 1.27 0.99 0.95 -
P/RPS 0.32 0.36 0.80 0.89 0.61 0.47 0.58 -9.42%
P/EPS -3.28 -3.10 18.68 93.58 23.56 34.62 19.63 -
EY -30.50 -32.27 5.35 1.07 4.24 2.89 5.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.47 0.72 1.59 1.16 0.95 0.96 -10.59%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 20/11/15 25/11/14 27/11/13 27/11/12 29/11/11 24/11/10 -
Price 0.235 0.355 0.34 1.65 1.20 0.99 0.96 -
P/RPS 0.31 0.49 0.53 0.84 0.58 0.47 0.59 -10.16%
P/EPS -3.21 -4.23 12.45 88.24 22.26 34.62 19.83 -
EY -31.15 -23.63 8.03 1.13 4.49 2.89 5.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.65 0.48 1.50 1.10 0.95 0.97 -11.05%

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