[IQZAN] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 73.69%
YoY- 56.48%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 120,504 105,965 122,350 129,058 113,013 91,670 71,749 9.02%
PBT -16,387 7,419 3,475 4,301 2,820 4,599 965 -
Tax -7 -1,056 -771 -1,031 -999 -612 233 -
NP -16,394 6,363 2,704 3,270 1,821 3,987 1,198 -
-
NP to SH -16,155 6,050 1,780 3,175 2,029 3,708 1,729 -
-
Tax Rate - 14.23% 22.19% 23.97% 35.43% 13.31% -24.15% -
Total Cost 136,898 99,602 119,646 125,788 111,192 87,683 70,551 11.67%
-
Net Worth 79,343 88,211 49,703 48,912 45,580 43,744 40,958 11.64%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - 675 673 - - - -
Div Payout % - - 37.96% 21.22% - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 79,343 88,211 49,703 48,912 45,580 43,744 40,958 11.64%
NOSH 132,238 117,615 44,745 44,977 44,691 44,824 44,886 19.72%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -13.60% 6.00% 2.21% 2.53% 1.61% 4.35% 1.67% -
ROE -20.36% 6.86% 3.58% 6.49% 4.45% 8.48% 4.22% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 91.13 90.09 273.43 286.94 252.87 204.51 159.85 -8.93%
EPS -12.22 5.14 3.98 7.06 4.54 8.27 3.85 -
DPS 0.00 0.00 1.50 1.50 0.00 0.00 0.00 -
NAPS 0.60 0.75 1.1108 1.0875 1.0199 0.9759 0.9125 -6.74%
Adjusted Per Share Value based on latest NOSH - 44,977
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 54.32 47.77 55.15 58.18 50.94 41.32 32.34 9.02%
EPS -7.28 2.73 0.80 1.43 0.91 1.67 0.78 -
DPS 0.00 0.00 0.30 0.30 0.00 0.00 0.00 -
NAPS 0.3577 0.3976 0.2241 0.2205 0.2055 0.1972 0.1846 11.65%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.365 0.655 1.60 1.27 1.10 1.05 0.98 -
P/RPS 0.40 0.73 0.59 0.44 0.43 0.51 0.61 -6.78%
P/EPS -2.99 12.73 40.22 17.99 24.23 12.69 25.44 -
EY -33.47 7.85 2.49 5.56 4.13 7.88 3.93 -
DY 0.00 0.00 0.94 1.18 0.00 0.00 0.00 -
P/NAPS 0.61 0.87 1.44 1.17 1.08 1.08 1.07 -8.93%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 26/08/14 28/08/13 30/08/12 19/08/11 24/08/10 20/08/09 -
Price 0.255 0.54 1.48 1.21 0.98 1.07 0.84 -
P/RPS 0.28 0.60 0.54 0.42 0.39 0.52 0.53 -10.08%
P/EPS -2.09 10.50 37.20 17.14 21.59 12.93 21.81 -
EY -47.91 9.53 2.69 5.83 4.63 7.73 4.59 -
DY 0.00 0.00 1.01 1.24 0.00 0.00 0.00 -
P/NAPS 0.42 0.72 1.33 1.11 0.96 1.10 0.92 -12.24%

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