[IQZAN] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 48.73%
YoY- 130.4%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 79,460 74,597 70,848 65,148 68,439 68,666 64,228 15.19%
PBT 3,445 2,934 2,066 1,220 -356 -940 -576 -
Tax -315 4 -56 -52 -88 -56 -698 -41.07%
NP 3,130 2,938 2,010 1,168 -444 -996 -1,274 -
-
NP to SH 3,058 2,998 2,050 940 632 80 -144 -
-
Tax Rate 9.14% -0.14% 2.71% 4.26% - - - -
Total Cost 76,330 71,658 68,838 63,980 68,883 69,662 65,502 10.70%
-
Net Worth 43,201 42,103 40,843 40,447 39,936 40,578 39,910 5.40%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 43,201 42,103 40,843 40,447 39,936 40,578 39,910 5.40%
NOSH 44,805 44,800 44,759 45,192 44,897 46,153 45,000 -0.28%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.94% 3.94% 2.84% 1.79% -0.65% -1.45% -1.98% -
ROE 7.08% 7.12% 5.02% 2.32% 1.58% 0.20% -0.36% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 177.34 166.51 158.28 144.16 152.43 148.78 142.73 15.52%
EPS 6.82 6.69 4.58 2.08 1.41 0.17 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9642 0.9398 0.9125 0.895 0.8895 0.8792 0.8869 5.71%
Adjusted Per Share Value based on latest NOSH - 45,192
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 35.82 33.63 31.94 29.37 30.85 30.95 28.95 15.20%
EPS 1.38 1.35 0.92 0.42 0.28 0.04 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1947 0.1898 0.1841 0.1823 0.18 0.1829 0.1799 5.39%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.90 0.84 0.98 0.78 0.71 0.90 0.83 -
P/RPS 0.51 0.50 0.62 0.54 0.47 0.60 0.58 -8.19%
P/EPS 13.19 12.55 21.40 37.50 50.44 519.23 -259.38 -
EY 7.58 7.97 4.67 2.67 1.98 0.19 -0.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.89 1.07 0.87 0.80 1.02 0.94 -0.70%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 20/08/09 27/05/09 27/02/09 26/11/08 27/08/08 -
Price 1.02 0.91 0.84 1.01 0.70 0.90 0.93 -
P/RPS 0.58 0.55 0.53 0.70 0.46 0.60 0.65 -7.29%
P/EPS 14.95 13.60 18.34 48.56 49.73 519.23 -290.63 -
EY 6.69 7.36 5.45 2.06 2.01 0.19 -0.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.97 0.92 1.13 0.79 1.02 1.05 0.63%

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