[IQZAN] YoY 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
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 127,824 112,228 88,192 65,148 54,560 47,580 49,044 17.29%
PBT 3,516 4,380 3,260 1,220 -4,188 -9,844 -10,456 -
Tax -756 -940 -352 -52 -88 -104 -172 27.95%
NP 2,760 3,440 2,908 1,168 -4,276 -9,948 -10,628 -
-
NP to SH 2,432 3,468 2,612 940 -3,092 -8,384 -10,628 -
-
Tax Rate 21.50% 21.46% 10.80% 4.26% - - - -
Total Cost 125,064 108,788 85,284 63,980 58,836 57,528 59,672 13.11%
-
Net Worth 47,643 46,175 43,746 40,447 39,058 41,062 48,039 -0.13%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 47,643 46,175 43,746 40,447 39,058 41,062 48,039 -0.13%
NOSH 44,705 44,922 44,726 45,192 44,941 41,836 40,196 1.78%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 2.16% 3.07% 3.30% 1.79% -7.84% -20.91% -21.67% -
ROE 5.10% 7.51% 5.97% 2.32% -7.92% -20.42% -22.12% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 285.92 249.83 197.18 144.16 121.40 113.73 122.01 15.23%
EPS 5.44 7.72 5.84 2.08 -6.88 -20.04 -26.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0657 1.0279 0.9781 0.895 0.8691 0.9815 1.1951 -1.89%
Adjusted Per Share Value based on latest NOSH - 45,192
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 57.62 50.59 39.75 29.37 24.59 21.45 22.11 17.29%
EPS 1.10 1.56 1.18 0.42 -1.39 -3.78 -4.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2148 0.2081 0.1972 0.1823 0.1761 0.1851 0.2165 -0.13%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.00 1.24 1.03 0.78 0.86 1.18 1.85 -
P/RPS 0.35 0.50 0.52 0.54 0.71 1.04 1.52 -21.69%
P/EPS 18.38 16.06 17.64 37.50 -12.50 -5.89 -7.00 -
EY 5.44 6.23 5.67 2.67 -8.00 -16.98 -14.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.21 1.05 0.87 0.99 1.20 1.55 -7.99%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 26/05/11 24/05/10 27/05/09 27/05/08 30/05/07 09/06/06 -
Price 1.28 1.09 1.00 1.01 0.85 0.95 1.30 -
P/RPS 0.45 0.44 0.51 0.70 0.70 0.84 1.07 -13.43%
P/EPS 23.53 14.12 17.12 48.56 -12.35 -4.74 -4.92 -
EY 4.25 7.08 5.84 2.06 -8.09 -21.09 -20.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.06 1.02 1.13 0.98 0.97 1.09 1.61%

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