Highlights

[IQGROUP] QoQ Annualized Quarter Result on 2009-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Dec-2009  [#3]
Profit Trend QoQ -     4,215.15%    YoY -     264.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 144,752 151,680 132,760 127,720 122,682 118,112 151,935 -3.17%
  QoQ % -4.57% 14.25% 3.95% 4.11% 3.87% -22.26% -
  Horiz. % 95.27% 99.83% 87.38% 84.06% 80.75% 77.74% 100.00%
PBT -12,386 -7,820 -11,977 2,737 818 4,488 -2,105 225.58%
  QoQ % -58.39% 34.71% -537.54% 234.64% -81.77% 313.21% -
  Horiz. % 588.41% 371.50% 568.98% -130.04% -38.86% -213.21% 100.00%
Tax 730 32 564 110 -752 -1,976 2 4,989.05%
  QoQ % 2,181.25% -94.33% 409.64% 114.72% 61.94% -98,900.00% -
  Horiz. % 36,500.00% 1,600.00% 28,200.00% 5,533.35% -37,600.00% -98,800.00% 100.00%
NP -11,656 -7,788 -11,413 2,848 66 2,512 -2,103 212.86%
  QoQ % -49.67% 31.76% -500.74% 4,215.15% -97.37% 219.45% -
  Horiz. % 554.26% 370.33% 542.70% -135.43% -3.14% -119.45% 100.00%
NP to SH -11,656 -7,788 -11,413 2,848 66 2,512 -2,103 212.86%
  QoQ % -49.67% 31.76% -500.74% 4,215.15% -97.37% 219.45% -
  Horiz. % 554.26% 370.33% 542.70% -135.43% -3.14% -119.45% 100.00%
Tax Rate - % - % - % -4.04 % 91.93 % 44.03 % - % -
  QoQ % 0.00% 0.00% 0.00% -104.39% 108.79% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% -9.18% 208.79% 100.00% -
Total Cost 156,408 159,468 144,173 124,872 122,616 115,600 154,038 1.02%
  QoQ % -1.92% 10.61% 15.46% 1.84% 6.07% -24.95% -
  Horiz. % 101.54% 103.53% 93.60% 81.07% 79.60% 75.05% 100.00%
Net Worth 90,053 95,224 96,878 111,480 106,424 110,324 113,238 -14.15%
  QoQ % -5.43% -1.71% -13.10% 4.75% -3.53% -2.57% -
  Horiz. % 79.53% 84.09% 85.55% 98.45% 93.98% 97.43% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 90,053 95,224 96,878 111,480 106,424 110,324 113,238 -14.15%
  QoQ % -5.43% -1.71% -13.10% 4.75% -3.53% -2.57% -
  Horiz. % 79.53% 84.09% 85.55% 98.45% 93.98% 97.43% 100.00%
NOSH 84,956 85,021 84,981 85,099 82,500 84,864 85,141 -0.15%
  QoQ % -0.08% 0.05% -0.14% 3.15% -2.79% -0.33% -
  Horiz. % 99.78% 99.86% 99.81% 99.95% 96.90% 99.67% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -8.05 % -5.13 % -8.60 % 2.23 % 0.05 % 2.13 % -1.38 % 223.70%
  QoQ % -56.92% 40.35% -485.65% 4,360.00% -97.65% 254.35% -
  Horiz. % 583.33% 371.74% 623.19% -161.59% -3.62% -154.35% 100.00%
ROE -12.94 % -8.18 % -11.78 % 2.55 % 0.06 % 2.28 % -1.86 % 264.00%
  QoQ % -58.19% 30.56% -561.96% 4,150.00% -97.37% 222.58% -
  Horiz. % 695.70% 439.78% 633.33% -137.10% -3.23% -122.58% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 170.38 178.40 156.22 150.08 148.71 139.18 178.45 -3.04%
  QoQ % -4.50% 14.20% 4.09% 0.92% 6.85% -22.01% -
  Horiz. % 95.48% 99.97% 87.54% 84.10% 83.33% 77.99% 100.00%
EPS -13.72 -9.16 -13.43 3.35 0.08 2.96 -2.47 213.32%
  QoQ % -49.78% 31.79% -500.90% 4,087.50% -97.30% 219.84% -
  Horiz. % 555.47% 370.85% 543.72% -135.63% -3.24% -119.84% 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 1.0600 1.1200 1.1400 1.3100 1.2900 1.3000 1.3300 -14.03%
  QoQ % -5.36% -1.75% -12.98% 1.55% -0.77% -2.26% -
  Horiz. % 79.70% 84.21% 85.71% 98.50% 96.99% 97.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 164.44 172.31 150.82 145.09 139.37 134.18 172.60 -3.17%
  QoQ % -4.57% 14.25% 3.95% 4.10% 3.87% -22.26% -
  Horiz. % 95.27% 99.83% 87.38% 84.06% 80.75% 77.74% 100.00%
EPS -13.24 -8.85 -12.97 3.24 0.07 2.85 -2.39 212.76%
  QoQ % -49.60% 31.77% -500.31% 4,528.57% -97.54% 219.25% -
  Horiz. % 553.97% 370.29% 542.68% -135.56% -2.93% -119.25% 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 1.0230 1.0818 1.1005 1.2664 1.2090 1.2533 1.2864 -14.15%
  QoQ % -5.44% -1.70% -13.10% 4.75% -3.53% -2.57% -
  Horiz. % 79.52% 84.10% 85.55% 98.45% 93.98% 97.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.6000 0.3600 0.5100 0.8000 0.7000 0.7000 0.7000 -
P/RPS 0.35 0.20 0.33 0.53 0.47 0.50 0.39 -6.95%
  QoQ % 75.00% -39.39% -37.74% 12.77% -6.00% 28.21% -
  Horiz. % 89.74% 51.28% 84.62% 135.90% 120.51% 128.21% 100.00%
P/EPS -4.37 -3.93 -3.80 23.90 875.00 23.65 -28.34 -71.21%
  QoQ % -11.20% -3.42% -115.90% -97.27% 3,599.79% 183.45% -
  Horiz. % 15.42% 13.87% 13.41% -84.33% -3,087.51% -83.45% 100.00%
EY -22.87 -25.44 -26.33 4.18 0.11 4.23 -3.53 247.14%
  QoQ % 10.10% 3.38% -729.90% 3,700.00% -97.40% 219.83% -
  Horiz. % 647.88% 720.68% 745.89% -118.41% -3.12% -119.83% 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 0.57 0.32 0.45 0.61 0.54 0.54 0.53 4.97%
  QoQ % 78.12% -28.89% -26.23% 12.96% 0.00% 1.89% -
  Horiz. % 107.55% 60.38% 84.91% 115.09% 101.89% 101.89% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 08/07/10 25/02/10 26/11/09 19/08/09 29/05/09 -
Price 0.4600 0.3900 0.3800 0.5100 0.8000 0.7000 0.5100 -
P/RPS 0.27 0.22 0.24 0.34 0.54 0.50 0.29 -4.65%
  QoQ % 22.73% -8.33% -29.41% -37.04% 8.00% 72.41% -
  Horiz. % 93.10% 75.86% 82.76% 117.24% 186.21% 172.41% 100.00%
P/EPS -3.35 -4.26 -2.83 15.24 1,000.00 23.65 -20.65 -70.22%
  QoQ % 21.36% -50.53% -118.57% -98.48% 4,128.33% 214.53% -
  Horiz. % 16.22% 20.63% 13.70% -73.80% -4,842.62% -114.53% 100.00%
EY -29.83 -23.49 -35.34 6.56 0.10 4.23 -4.84 235.78%
  QoQ % -26.99% 33.53% -638.72% 6,460.00% -97.64% 187.40% -
  Horiz. % 616.32% 485.33% 730.17% -135.54% -2.07% -87.40% 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 0.43 0.35 0.33 0.39 0.62 0.54 0.38 8.58%
  QoQ % 22.86% 6.06% -15.38% -37.10% 14.81% 42.11% -
  Horiz. % 113.16% 92.11% 86.84% 102.63% 163.16% 142.11% 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.
 


 

330  197  519  1216 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.26+0.02 
 KHEESAN 0.485+0.005 
 KNM 0.365+0.005 
 KNM-WB 0.075-0.01 
 HSI-H8F 0.265-0.055 
 ARBB 0.335+0.015 
 MTRONIC-WA 0.010.00 
 TDM 0.265+0.02 
 FINTEC 0.06+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers