[IQZAN] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -32.17%
YoY- -71.15%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 14,265 12,261 13,210 13,781 14,537 13,353 16,045 -7.55%
PBT -2,137 -2,614 -2,170 -1,292 -1,223 -1,373 -310 263.49%
Tax 37 -43 603 305 25 -6 370 -78.54%
NP -2,100 -2,657 -1,567 -987 -1,198 -1,379 60 -
-
NP to SH -1,560 -2,657 -1,567 -1,323 -1,001 -1,379 60 -
-
Tax Rate - - - - - - - -
Total Cost 16,365 14,918 14,777 14,768 15,735 14,732 15,985 1.58%
-
Net Worth 47,986 48,039 50,658 52,087 55,774 56,987 57,939 -11.83%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - 1,999 -
Div Payout % - - - - - - 3,333.33% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 47,986 48,039 50,658 52,087 55,774 56,987 57,939 -11.83%
NOSH 40,625 40,196 40,179 40,212 40,200 40,259 39,999 1.04%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -14.72% -21.67% -11.86% -7.16% -8.24% -10.33% 0.37% -
ROE -3.25% -5.53% -3.09% -2.54% -1.79% -2.42% 0.10% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 35.11 30.50 32.88 34.27 36.16 33.17 40.11 -8.51%
EPS -3.84 -6.61 -3.90 -3.29 -2.49 -3.08 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.1812 1.1951 1.2608 1.2953 1.3874 1.4155 1.4485 -12.74%
Adjusted Per Share Value based on latest NOSH - 40,212
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 6.43 5.53 5.95 6.21 6.55 6.02 7.23 -7.53%
EPS -0.70 -1.20 -0.71 -0.60 -0.45 -0.62 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.90 -
NAPS 0.2163 0.2165 0.2284 0.2348 0.2514 0.2569 0.2612 -11.84%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.59 1.85 0.65 0.79 0.91 1.09 1.10 -
P/RPS 4.53 6.07 1.98 2.31 2.52 3.29 2.74 39.94%
P/EPS -41.41 -27.99 -16.67 -24.01 -36.55 -31.82 733.33 -
EY -2.42 -3.57 -6.00 -4.16 -2.74 -3.14 0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.55 -
P/NAPS 1.35 1.55 0.52 0.61 0.66 0.77 0.76 46.82%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 09/06/06 21/02/06 15/11/05 24/08/05 25/05/05 28/02/05 -
Price 1.28 1.30 0.75 0.82 0.89 0.99 1.20 -
P/RPS 3.65 4.26 2.28 2.39 2.46 2.98 2.99 14.26%
P/EPS -33.33 -19.67 -19.23 -24.92 -35.74 -28.90 800.00 -
EY -3.00 -5.08 -5.20 -4.01 -2.80 -3.46 0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.17 -
P/NAPS 1.08 1.09 0.59 0.63 0.64 0.70 0.83 19.24%

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