[IQZAN] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[IQZAN] IQZAN HOLDING BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -155.81%
YoY- -135.92%
Quarter Report
Latest QR
Upcoming QR
IQZAN's Result
IQZAN's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 54,881 57,716 56,652 59,376 62,153 64,074 51,357 4.51%
PBT -6,058 -4,198 -3,750 -924 1,739 3,921 4,765 -
Tax 927 694 460 54 -180 -1,050 -1,121 -
NP -5,131 -3,504 -3,290 -870 1,559 2,871 3,644 -
-
NP to SH -5,270 -3,643 -3,093 -870 1,559 2,871 3,644 -
-
Tax Rate - - - - 10.35% 26.78% 23.53% -
Total Cost 60,012 61,220 59,942 60,246 60,594 61,203 47,713 16.47%
-
Net Worth 50,658 52,087 55,774 56,987 57,939 59,769 53,023 -2.98%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 1,999 - - -
Div Payout % - - - - 128.29% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 50,658 52,087 55,774 56,987 57,939 59,769 53,023 -2.98%
NOSH 40,179 40,212 40,200 40,259 39,999 40,051 35,114 9.37%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -9.35% -6.07% -5.81% -1.47% 2.51% 4.48% 7.10% -
ROE -10.40% -6.99% -5.55% -1.53% 2.69% 4.80% 6.87% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 136.59 143.53 140.92 147.48 155.38 159.98 146.25 -4.44%
EPS -13.12 -9.06 -7.69 -2.16 3.90 7.17 10.38 -
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.2608 1.2953 1.3874 1.4155 1.4485 1.4923 1.51 -11.30%
Adjusted Per Share Value based on latest NOSH - 40,259
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 24.74 26.02 25.54 26.77 28.02 28.88 23.15 4.51%
EPS -2.38 -1.64 -1.39 -0.39 0.70 1.29 1.64 -
DPS 0.00 0.00 0.00 0.00 0.90 0.00 0.00 -
NAPS 0.2284 0.2348 0.2514 0.2569 0.2612 0.2694 0.239 -2.97%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.65 0.79 0.91 1.09 1.10 1.50 1.95 -
P/RPS 0.48 0.55 0.65 0.74 0.71 0.94 1.33 -49.21%
P/EPS -4.96 -8.72 -11.83 -50.44 28.22 20.93 18.79 -
EY -20.18 -11.47 -8.45 -1.98 3.54 4.78 5.32 -
DY 0.00 0.00 0.00 0.00 4.55 0.00 0.00 -
P/NAPS 0.52 0.61 0.66 0.77 0.76 1.01 1.29 -45.34%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 15/11/05 24/08/05 25/05/05 28/02/05 26/11/04 - -
Price 0.75 0.82 0.89 0.99 1.20 1.48 0.00 -
P/RPS 0.55 0.57 0.63 0.67 0.77 0.93 0.00 -
P/EPS -5.72 -9.05 -11.57 -45.81 30.79 20.65 0.00 -
EY -17.49 -11.05 -8.64 -2.18 3.25 4.84 0.00 -
DY 0.00 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 0.59 0.63 0.64 0.70 0.83 0.99 0.00 -

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