[IQZAN] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 15.59%
YoY- 28.43%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 99,420 79,460 68,439 61,367 53,022 54,881 62,153 8.14%
PBT 3,981 3,445 -356 -7,403 -11,896 -6,058 1,739 14.79%
Tax -771 -315 -88 -210 616 927 -180 27.42%
NP 3,210 3,130 -444 -7,613 -11,280 -5,131 1,559 12.78%
-
NP to SH 3,199 3,058 632 -6,843 -9,561 -5,270 1,559 12.72%
-
Tax Rate 19.37% 9.14% - - - - 10.35% -
Total Cost 96,210 76,330 68,883 68,980 64,302 60,012 60,594 8.00%
-
Net Worth 44,727 43,216 39,828 36,975 41,798 50,658 57,939 -4.21%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - 1,999 -
Div Payout % - - - - - - 128.29% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 44,727 43,216 39,828 36,975 41,798 50,658 57,939 -4.21%
NOSH 44,727 44,821 44,776 41,842 40,628 40,179 39,999 1.87%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 3.23% 3.94% -0.65% -12.41% -21.27% -9.35% 2.51% -
ROE 7.15% 7.08% 1.59% -18.51% -22.87% -10.40% 2.69% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 222.28 177.28 152.85 146.66 130.50 136.59 155.38 6.14%
EPS 7.15 6.82 1.41 -16.35 -23.53 -13.12 3.90 10.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.00 0.9642 0.8895 0.8837 1.0288 1.2608 1.4485 -5.98%
Adjusted Per Share Value based on latest NOSH - 41,842
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 44.82 35.82 30.85 27.66 23.90 24.74 28.02 8.13%
EPS 1.44 1.38 0.28 -3.08 -4.31 -2.38 0.70 12.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.90 -
NAPS 0.2016 0.1948 0.1795 0.1667 0.1884 0.2284 0.2612 -4.22%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.95 0.90 0.71 0.91 1.11 0.65 1.10 -
P/RPS 0.43 0.51 0.46 0.62 0.85 0.48 0.71 -8.01%
P/EPS 13.28 13.19 50.30 -5.56 -4.72 -4.96 28.22 -11.80%
EY 7.53 7.58 1.99 -17.97 -21.20 -20.18 3.54 13.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.55 -
P/NAPS 0.95 0.93 0.80 1.03 1.08 0.52 0.76 3.78%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 24/02/10 27/02/09 26/02/08 27/02/07 21/02/06 28/02/05 -
Price 1.20 1.02 0.70 0.88 1.10 0.75 1.20 -
P/RPS 0.54 0.58 0.46 0.60 0.84 0.55 0.77 -5.73%
P/EPS 16.78 14.95 49.59 -5.38 -4.67 -5.72 30.79 -9.61%
EY 5.96 6.69 2.02 -18.58 -21.39 -17.49 3.25 10.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.17 -
P/NAPS 1.20 1.06 0.79 1.00 1.07 0.59 0.83 6.33%

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