[IQZAN] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 45.78%
YoY- -65.0%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 49,400 23,025 115,440 88,868 58,875 27,423 124,893 -46.20%
PBT 6,636 7,268 2,289 2,091 1,469 627 4,316 33.31%
Tax -994 -37 -426 -457 -327 -130 -1,017 -1.51%
NP 5,642 7,231 1,863 1,634 1,142 497 3,299 43.15%
-
NP to SH 5,608 7,137 1,023 847 581 317 2,792 59.39%
-
Tax Rate 14.98% 0.51% 18.61% 21.86% 22.26% 20.73% 23.56% -
Total Cost 43,758 15,794 113,577 87,234 57,733 26,926 121,594 -49.50%
-
Net Worth 88,361 59,061 4,810 49,891 50,029 50,085 49,370 47.56%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - 673 -
Div Payout % - - - - - - 24.13% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 88,361 59,061 4,810 49,891 50,029 50,085 49,370 47.56%
NOSH 117,815 47,015 45,336 45,294 45,038 45,285 44,922 90.51%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 11.42% 31.40% 1.61% 1.84% 1.94% 1.81% 2.64% -
ROE 6.35% 12.08% 21.27% 1.70% 1.16% 0.63% 5.66% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 41.93 48.97 254.63 196.20 130.72 60.56 278.02 -71.76%
EPS 4.76 15.18 2.25 1.87 1.29 0.70 6.21 -16.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.75 1.2562 0.1061 1.1015 1.1108 1.106 1.099 -22.54%
Adjusted Per Share Value based on latest NOSH - 45,084
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 22.27 10.38 52.04 40.06 26.54 12.36 56.30 -46.20%
EPS 2.53 3.22 0.46 0.38 0.26 0.14 1.26 59.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -
NAPS 0.3983 0.2662 0.0217 0.2249 0.2255 0.2258 0.2225 47.58%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.655 1.60 1.73 1.75 1.60 1.28 1.20 -
P/RPS 1.56 3.27 0.68 0.89 1.22 2.11 0.43 136.66%
P/EPS 13.76 10.54 76.67 93.58 124.03 182.86 19.31 -20.27%
EY 7.27 9.49 1.30 1.07 0.81 0.55 5.18 25.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
P/NAPS 0.87 1.27 16.31 1.59 1.44 1.16 1.09 -13.98%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 27/05/14 27/02/14 27/11/13 28/08/13 30/05/13 27/02/13 -
Price 0.54 0.585 1.54 1.65 1.48 1.90 1.12 -
P/RPS 1.29 1.19 0.60 0.84 1.13 3.14 0.40 118.75%
P/EPS 11.34 3.85 68.25 88.24 114.73 271.43 18.02 -26.62%
EY 8.81 25.95 1.47 1.13 0.87 0.37 5.55 36.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.34 -
P/NAPS 0.72 0.47 14.51 1.50 1.33 1.72 1.02 -20.77%

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