Highlights

[IQGROUP] QoQ Annualized Quarter Result on 2008-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 26-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Dec-2008  [#3]
Profit Trend QoQ -     68.78%    YoY -     -140.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 122,682 118,112 151,935 144,657 114,858 106,564 139,312 -8.12%
  QoQ % 3.87% -22.26% 5.03% 25.94% 7.78% -23.51% -
  Horiz. % 88.06% 84.78% 109.06% 103.84% 82.45% 76.49% 100.00%
PBT 818 4,488 -2,105 -1,988 -4,470 -4,688 2,188 -48.07%
  QoQ % -81.77% 313.21% -5.89% 55.53% 4.65% -314.26% -
  Horiz. % 37.39% 205.12% -96.21% -90.86% -204.30% -214.26% 100.00%
Tax -752 -1,976 2 254 -1,082 -308 -1,009 -17.78%
  QoQ % 61.94% -98,900.00% -99.21% 123.54% -251.30% 69.47% -
  Horiz. % 74.53% 195.84% -0.20% -25.24% 107.23% 30.53% 100.00%
NP 66 2,512 -2,103 -1,733 -5,552 -4,996 1,179 -85.34%
  QoQ % -97.37% 219.45% -21.33% 68.78% -11.13% -523.75% -
  Horiz. % 5.60% 213.06% -178.37% -147.02% -470.91% -423.75% 100.00%
NP to SH 66 2,512 -2,103 -1,733 -5,552 -4,996 1,179 -85.34%
  QoQ % -97.37% 219.45% -21.33% 68.78% -11.13% -523.75% -
  Horiz. % 5.60% 213.06% -178.37% -147.02% -470.91% -423.75% 100.00%
Tax Rate 91.93 % 44.03 % - % - % - % - % 46.12 % 58.32%
  QoQ % 108.79% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 199.33% 95.47% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 122,616 115,600 154,038 146,390 120,410 111,560 138,133 -7.63%
  QoQ % 6.07% -24.95% 5.22% 21.58% 7.93% -19.24% -
  Horiz. % 88.77% 83.69% 111.51% 105.98% 87.17% 80.76% 100.00%
Net Worth 106,424 110,324 113,238 111,307 106,965 106,207 106,873 -0.28%
  QoQ % -3.53% -2.57% 1.74% 4.06% 0.71% -0.62% -
  Horiz. % 99.58% 103.23% 105.96% 104.15% 100.09% 99.38% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 106,424 110,324 113,238 111,307 106,965 106,207 106,873 -0.28%
  QoQ % -3.53% -2.57% 1.74% 4.06% 0.71% -0.62% -
  Horiz. % 99.58% 103.23% 105.96% 104.15% 100.09% 99.38% 100.00%
NOSH 82,500 84,864 85,141 84,967 84,892 84,965 84,820 -1.83%
  QoQ % -2.79% -0.33% 0.21% 0.09% -0.09% 0.17% -
  Horiz. % 97.26% 100.05% 100.38% 100.17% 100.09% 100.17% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.05 % 2.13 % -1.38 % -1.20 % -4.83 % -4.69 % 0.85 % -84.85%
  QoQ % -97.65% 254.35% -15.00% 75.16% -2.99% -651.76% -
  Horiz. % 5.88% 250.59% -162.35% -141.18% -568.24% -551.76% 100.00%
ROE 0.06 % 2.28 % -1.86 % -1.56 % -5.19 % -4.70 % 1.10 % -85.59%
  QoQ % -97.37% 222.58% -19.23% 69.94% -10.43% -527.27% -
  Horiz. % 5.45% 207.27% -169.09% -141.82% -471.82% -427.27% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 148.71 139.18 178.45 170.25 135.30 125.42 164.24 -6.40%
  QoQ % 6.85% -22.01% 4.82% 25.83% 7.88% -23.64% -
  Horiz. % 90.54% 84.74% 108.65% 103.66% 82.38% 76.36% 100.00%
EPS 0.08 2.96 -2.47 -2.04 -6.54 -5.88 1.39 -85.07%
  QoQ % -97.30% 219.84% -21.08% 68.81% -11.22% -523.02% -
  Horiz. % 5.76% 212.95% -177.70% -146.76% -470.50% -423.02% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2900 1.3000 1.3300 1.3100 1.2600 1.2500 1.2600 1.58%
  QoQ % -0.77% -2.26% 1.53% 3.97% 0.80% -0.79% -
  Horiz. % 102.38% 103.17% 105.56% 103.97% 100.00% 99.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 139.37 134.18 172.60 164.33 130.48 121.06 158.26 -8.12%
  QoQ % 3.87% -22.26% 5.03% 25.94% 7.78% -23.51% -
  Horiz. % 88.06% 84.78% 109.06% 103.84% 82.45% 76.49% 100.00%
EPS 0.07 2.85 -2.39 -1.97 -6.31 -5.68 1.34 -86.00%
  QoQ % -97.54% 219.25% -21.32% 68.78% -11.09% -523.88% -
  Horiz. % 5.22% 212.69% -178.36% -147.01% -470.90% -423.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2090 1.2533 1.2864 1.2645 1.2151 1.2065 1.2141 -0.28%
  QoQ % -3.53% -2.57% 1.73% 4.07% 0.71% -0.63% -
  Horiz. % 99.58% 103.23% 105.96% 104.15% 100.08% 99.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.7000 0.7000 0.7000 0.7000 0.7500 0.5700 0.6800 -
P/RPS 0.47 0.50 0.39 0.41 0.55 0.45 0.41 9.52%
  QoQ % -6.00% 28.21% -4.88% -25.45% 22.22% 9.76% -
  Horiz. % 114.63% 121.95% 95.12% 100.00% 134.15% 109.76% 100.00%
P/EPS 875.00 23.65 -28.34 -34.31 -11.47 -9.69 48.92 582.74%
  QoQ % 3,599.79% 183.45% 17.40% -199.13% -18.37% -119.81% -
  Horiz. % 1,788.63% 48.34% -57.93% -70.13% -23.45% -19.81% 100.00%
EY 0.11 4.23 -3.53 -2.91 -8.72 -10.32 2.04 -85.70%
  QoQ % -97.40% 219.83% -21.31% 66.63% 15.50% -605.88% -
  Horiz. % 5.39% 207.35% -173.04% -142.65% -427.45% -505.88% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.54 0.54 0.53 0.53 0.60 0.46 0.54 -
  QoQ % 0.00% 1.89% 0.00% -11.67% 30.43% -14.81% -
  Horiz. % 100.00% 100.00% 98.15% 98.15% 111.11% 85.19% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 19/08/09 29/05/09 26/02/09 27/11/08 15/08/08 30/05/08 -
Price 0.8000 0.7000 0.5100 0.7000 0.4700 0.5100 0.6900 -
P/RPS 0.54 0.50 0.29 0.41 0.35 0.41 0.42 18.22%
  QoQ % 8.00% 72.41% -29.27% 17.14% -14.63% -2.38% -
  Horiz. % 128.57% 119.05% 69.05% 97.62% 83.33% 97.62% 100.00%
P/EPS 1,000.00 23.65 -20.65 -34.31 -7.19 -8.67 49.64 639.01%
  QoQ % 4,128.33% 214.53% 39.81% -377.19% 17.07% -117.47% -
  Horiz. % 2,014.50% 47.64% -41.60% -69.12% -14.48% -17.47% 100.00%
EY 0.10 4.23 -4.84 -2.91 -13.91 -11.53 2.01 -86.45%
  QoQ % -97.64% 187.40% -66.32% 79.08% -20.64% -673.63% -
  Horiz. % 4.98% 210.45% -240.80% -144.78% -692.04% -573.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.62 0.54 0.38 0.53 0.37 0.41 0.55 8.31%
  QoQ % 14.81% 42.11% -28.30% 43.24% -9.76% -25.45% -
  Horiz. % 112.73% 98.18% 69.09% 96.36% 67.27% 74.55% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers