[IQZAN] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -70.27%
YoY- -136.71%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 131,881 127,024 123,492 127,196 108,158 103,714 98,800 21.16%
PBT -8,460 -14,217 -7,718 -9,652 -5,892 5,832 13,272 -
Tax -927 -798 -982 -908 -510 -1,456 -1,988 -39.78%
NP -9,387 -15,016 -8,700 -10,560 -6,402 4,376 11,284 -
-
NP to SH -10,420 -14,778 -8,784 -10,480 -6,155 4,446 11,216 -
-
Tax Rate - - - - - 24.97% 14.98% -
Total Cost 141,268 142,040 132,192 137,756 114,560 99,338 87,516 37.48%
-
Net Worth 75,836 72,660 79,135 75,159 76,810 85,940 88,361 -9.66%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 75,836 72,660 79,135 75,159 76,810 85,940 88,361 -9.66%
NOSH 133,046 132,109 131,891 122,429 121,921 122,161 117,815 8.41%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -7.12% -11.82% -7.04% -8.30% -5.92% 4.22% 11.42% -
ROE -13.74% -20.34% -11.10% -13.94% -8.01% 5.17% 12.69% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 99.12 96.15 93.63 103.89 88.71 84.90 83.86 11.75%
EPS -7.84 -11.19 -6.66 -8.56 -5.04 3.64 9.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.55 0.60 0.6139 0.63 0.7035 0.75 -16.67%
Adjusted Per Share Value based on latest NOSH - 122,429
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 59.45 57.26 55.67 57.34 48.75 46.75 44.54 21.16%
EPS -4.70 -6.66 -3.96 -4.72 -2.77 2.00 5.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3419 0.3275 0.3567 0.3388 0.3462 0.3874 0.3983 -9.65%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.31 0.26 0.365 0.365 0.295 0.51 0.655 -
P/RPS 0.31 0.27 0.39 0.35 0.33 0.60 0.78 -45.85%
P/EPS -3.96 -2.32 -5.48 -4.26 -5.84 14.01 6.88 -
EY -25.26 -43.03 -18.25 -23.45 -17.11 7.14 14.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.47 0.61 0.59 0.47 0.72 0.87 -27.17%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 20/11/15 24/08/15 29/05/15 27/02/15 25/11/14 26/08/14 -
Price 0.265 0.355 0.255 0.34 0.33 0.34 0.54 -
P/RPS 0.27 0.37 0.27 0.33 0.37 0.40 0.64 -43.66%
P/EPS -3.38 -3.17 -3.83 -3.97 -6.54 9.34 5.67 -
EY -29.55 -31.51 -26.12 -25.18 -15.30 10.71 17.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.65 0.42 0.55 0.52 0.48 0.72 -25.75%

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