[IQZAN] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -16.08%
YoY- -63.36%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 133,650 131,881 108,158 115,440 124,893 128,867 99,420 5.05%
PBT -26,880 -8,460 -5,929 2,289 4,316 3,017 3,981 -
Tax -936 -927 -473 -426 -1,017 -1,011 -771 3.28%
NP -27,816 -9,387 -6,402 1,863 3,299 2,006 3,210 -
-
NP to SH -28,116 -10,321 -6,155 1,023 2,792 2,087 3,199 -
-
Tax Rate - - - 18.61% 23.56% 33.51% 19.37% -
Total Cost 161,466 141,268 114,560 113,577 121,594 126,861 96,210 9.00%
-
Net Worth 49,653 76,000 86,448 50,371 45,045 44,912 44,727 1.75%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - 675 673 - -
Div Payout % - - - - 24.20% 32.28% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 49,653 76,000 86,448 50,371 45,045 44,912 44,727 1.75%
NOSH 134,197 133,333 123,409 45,490 45,045 44,912 44,727 20.07%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -20.81% -7.12% -5.92% 1.61% 2.64% 1.56% 3.23% -
ROE -56.62% -13.58% -7.12% 2.03% 6.20% 4.65% 7.15% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 99.59 98.91 87.64 253.77 277.26 286.93 222.28 -12.51%
EPS -20.95 -7.74 -4.99 2.25 6.20 4.65 7.15 -
DPS 0.00 0.00 0.00 0.00 1.50 1.50 0.00 -
NAPS 0.37 0.57 0.7005 1.1073 1.00 1.00 1.00 -15.25%
Adjusted Per Share Value based on latest NOSH - 45,490
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 60.25 59.45 48.75 52.04 56.30 58.09 44.82 5.04%
EPS -12.67 -4.65 -2.77 0.46 1.26 0.94 1.44 -
DPS 0.00 0.00 0.00 0.00 0.30 0.30 0.00 -
NAPS 0.2238 0.3426 0.3897 0.2271 0.2031 0.2025 0.2016 1.75%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.19 0.31 0.295 1.73 1.20 1.00 0.95 -
P/RPS 0.19 0.31 0.34 0.68 0.43 0.35 0.43 -12.71%
P/EPS -0.91 -4.00 -5.91 76.93 19.36 21.52 13.28 -
EY -110.27 -24.97 -16.91 1.30 5.17 4.65 7.53 -
DY 0.00 0.00 0.00 0.00 1.25 1.50 0.00 -
P/NAPS 0.51 0.54 0.42 1.56 1.20 1.00 0.95 -9.83%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 27/02/14 27/02/13 22/02/12 25/02/11 -
Price 0.195 0.265 0.33 1.54 1.12 1.05 1.20 -
P/RPS 0.20 0.27 0.38 0.61 0.40 0.37 0.54 -15.24%
P/EPS -0.93 -3.42 -6.62 68.48 18.07 22.60 16.78 -
EY -107.44 -29.21 -15.11 1.46 5.53 4.43 5.96 -
DY 0.00 0.00 0.00 0.00 1.34 1.43 0.00 -
P/NAPS 0.53 0.46 0.47 1.39 1.12 1.05 1.20 -12.72%

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