[IQZAN] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -10.42%
YoY- 36.82%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 135,498 116,932 111,042 120,360 132,766 105,429 85,221 8.02%
PBT -7,902 -15,610 8,930 4,064 2,801 4,261 3,955 -
Tax -1,260 -663 -333 -958 -965 -918 -390 21.56%
NP -9,162 -16,273 8,597 3,106 1,836 3,343 3,565 -
-
NP to SH -10,286 -15,912 7,843 2,501 1,828 3,413 3,476 -
-
Tax Rate - - 3.73% 23.57% 34.45% 21.54% 9.86% -
Total Cost 144,660 133,205 102,445 117,254 130,930 102,086 81,656 9.99%
-
Net Worth 73,286 75,159 59,061 50,085 47,643 46,175 43,746 8.97%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - 675 673 - - -
Div Payout % - - - 27.02% 36.85% - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 73,286 75,159 59,061 50,085 47,643 46,175 43,746 8.97%
NOSH 133,247 122,429 47,015 45,285 44,705 44,922 44,726 19.93%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -6.76% -13.92% 7.74% 2.58% 1.38% 3.17% 4.18% -
ROE -14.04% -21.17% 13.28% 4.99% 3.84% 7.39% 7.95% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 101.69 95.51 236.18 265.78 296.98 234.69 190.54 -9.92%
EPS -7.72 -13.00 16.68 5.52 4.09 7.60 7.77 -
DPS 0.00 0.00 0.00 1.50 1.50 0.00 0.00 -
NAPS 0.55 0.6139 1.2562 1.106 1.0657 1.0279 0.9781 -9.14%
Adjusted Per Share Value based on latest NOSH - 45,285
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 61.08 52.71 50.05 54.26 59.85 47.52 38.42 8.02%
EPS -4.64 -7.17 3.54 1.13 0.82 1.54 1.57 -
DPS 0.00 0.00 0.00 0.30 0.30 0.00 0.00 -
NAPS 0.3304 0.3388 0.2662 0.2258 0.2148 0.2081 0.1972 8.97%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.245 0.365 1.60 1.28 1.00 1.24 1.03 -
P/RPS 0.24 0.38 0.68 0.48 0.34 0.53 0.54 -12.63%
P/EPS -3.17 -2.81 9.59 23.18 24.46 16.32 13.25 -
EY -31.51 -35.61 10.43 4.31 4.09 6.13 7.55 -
DY 0.00 0.00 0.00 1.17 1.50 0.00 0.00 -
P/NAPS 0.45 0.59 1.27 1.16 0.94 1.21 1.05 -13.15%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 29/05/15 27/05/14 30/05/13 29/05/12 26/05/11 24/05/10 -
Price 0.26 0.34 0.585 1.90 1.28 1.09 1.00 -
P/RPS 0.26 0.36 0.25 0.71 0.43 0.46 0.52 -10.90%
P/EPS -3.37 -2.62 3.51 34.40 31.30 14.35 12.87 -
EY -29.69 -38.23 28.52 2.91 3.19 6.97 7.77 -
DY 0.00 0.00 0.00 0.79 1.17 0.00 0.00 -
P/NAPS 0.47 0.55 0.47 1.72 1.20 1.06 1.02 -12.10%

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