Highlights

[IQGROUP] QoQ Annualized Quarter Result on 2010-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     14.69%    YoY -     -449.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 154,892 145,548 134,265 140,120 144,752 151,680 132,760 10.82%
  QoQ % 6.42% 8.40% -4.18% -3.20% -4.57% 14.25% -
  Horiz. % 116.67% 109.63% 101.13% 105.54% 109.03% 114.25% 100.00%
PBT 10,376 960 -12,897 -9,973 -12,386 -7,820 -11,977 -
  QoQ % 980.83% 107.44% -29.31% 19.48% -58.39% 34.71% -
  Horiz. % -86.63% -8.02% 107.68% 83.27% 103.41% 65.29% 100.00%
Tax -1,118 788 -542 29 730 32 564 -
  QoQ % -241.88% 245.39% -1,947.75% -95.98% 2,181.25% -94.33% -
  Horiz. % -198.23% 139.72% -96.10% 5.20% 129.43% 5.67% 100.00%
NP 9,258 1,748 -13,439 -9,944 -11,656 -7,788 -11,413 -
  QoQ % 429.63% 113.01% -35.15% 14.69% -49.67% 31.76% -
  Horiz. % -81.12% -15.32% 117.75% 87.13% 102.13% 68.24% 100.00%
NP to SH 9,258 1,748 -13,439 -9,944 -11,656 -7,788 -11,413 -
  QoQ % 429.63% 113.01% -35.15% 14.69% -49.67% 31.76% -
  Horiz. % -81.12% -15.32% 117.75% 87.13% 102.13% 68.24% 100.00%
Tax Rate 10.77 % -82.08 % - % - % - % - % - % -
  QoQ % 113.12% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -13.12% 100.00% - - - - -
Total Cost 145,634 143,800 147,704 150,064 156,408 159,468 144,173 0.67%
  QoQ % 1.28% -2.64% -1.57% -4.06% -1.92% 10.61% -
  Horiz. % 101.01% 99.74% 102.45% 104.09% 108.49% 110.61% 100.00%
Net Worth 86,634 82,258 82,453 89,291 90,053 95,224 96,878 -7.17%
  QoQ % 5.32% -0.24% -7.66% -0.85% -5.43% -1.71% -
  Horiz. % 89.43% 84.91% 85.11% 92.17% 92.95% 98.29% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 86,634 82,258 82,453 89,291 90,053 95,224 96,878 -7.17%
  QoQ % 5.32% -0.24% -7.66% -0.85% -5.43% -1.71% -
  Horiz. % 89.43% 84.91% 85.11% 92.17% 92.95% 98.29% 100.00%
NOSH 84,935 85,686 85,003 85,039 84,956 85,021 84,981 -0.04%
  QoQ % -0.88% 0.80% -0.04% 0.10% -0.08% 0.05% -
  Horiz. % 99.95% 100.83% 100.03% 100.07% 99.97% 100.05% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.98 % 1.20 % -10.01 % -7.10 % -8.05 % -5.13 % -8.60 % -
  QoQ % 398.33% 111.99% -40.99% 11.80% -56.92% 40.35% -
  Horiz. % -69.53% -13.95% 116.40% 82.56% 93.60% 59.65% 100.00%
ROE 10.69 % 2.13 % -16.30 % -11.14 % -12.94 % -8.18 % -11.78 % -
  QoQ % 401.88% 113.07% -46.32% 13.91% -58.19% 30.56% -
  Horiz. % -90.75% -18.08% 138.37% 94.57% 109.85% 69.44% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 182.36 169.86 157.95 164.77 170.38 178.40 156.22 10.85%
  QoQ % 7.36% 7.54% -4.14% -3.29% -4.50% 14.20% -
  Horiz. % 116.73% 108.73% 101.11% 105.47% 109.06% 114.20% 100.00%
EPS 10.90 2.04 -15.81 -11.69 -13.72 -9.16 -13.43 -
  QoQ % 434.31% 112.90% -35.24% 14.80% -49.78% 31.79% -
  Horiz. % -81.16% -15.19% 117.72% 87.04% 102.16% 68.21% 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 1.0200 0.9600 0.9700 1.0500 1.0600 1.1200 1.1400 -7.14%
  QoQ % 6.25% -1.03% -7.62% -0.94% -5.36% -1.75% -
  Horiz. % 89.47% 84.21% 85.09% 92.11% 92.98% 98.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 175.96 165.34 152.53 159.18 164.44 172.31 150.82 10.81%
  QoQ % 6.42% 8.40% -4.18% -3.20% -4.57% 14.25% -
  Horiz. % 116.67% 109.63% 101.13% 105.54% 109.03% 114.25% 100.00%
EPS 10.52 1.99 -15.27 -11.30 -13.24 -8.85 -12.97 -
  QoQ % 428.64% 113.03% -35.13% 14.65% -49.60% 31.77% -
  Horiz. % -81.11% -15.34% 117.73% 87.12% 102.08% 68.23% 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 0.9842 0.9345 0.9367 1.0144 1.0230 1.0818 1.1005 -7.17%
  QoQ % 5.32% -0.23% -7.66% -0.84% -5.44% -1.70% -
  Horiz. % 89.43% 84.92% 85.12% 92.18% 92.96% 98.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.2800 0.3400 0.4000 0.3600 0.6000 0.3600 0.5100 -
P/RPS 0.15 0.20 0.25 0.22 0.35 0.20 0.33 -40.85%
  QoQ % -25.00% -20.00% 13.64% -37.14% 75.00% -39.39% -
  Horiz. % 45.45% 60.61% 75.76% 66.67% 106.06% 60.61% 100.00%
P/EPS 2.57 16.67 -2.53 -3.08 -4.37 -3.93 -3.80 -
  QoQ % -84.58% 758.89% 17.86% 29.52% -11.20% -3.42% -
  Horiz. % -67.63% -438.68% 66.58% 81.05% 115.00% 103.42% 100.00%
EY 38.93 6.00 -39.53 -32.48 -22.87 -25.44 -26.33 -
  QoQ % 548.83% 115.18% -21.71% -42.02% 10.10% 3.38% -
  Horiz. % -147.85% -22.79% 150.13% 123.36% 86.86% 96.62% 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 0.27 0.35 0.41 0.34 0.57 0.32 0.45 -28.84%
  QoQ % -22.86% -14.63% 20.59% -40.35% 78.12% -28.89% -
  Horiz. % 60.00% 77.78% 91.11% 75.56% 126.67% 71.11% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 26/08/11 30/05/11 24/02/11 29/11/10 26/08/10 08/07/10 -
Price 0.2800 0.3000 0.3800 0.3800 0.4600 0.3900 0.3800 -
P/RPS 0.15 0.18 0.24 0.23 0.27 0.22 0.24 -26.88%
  QoQ % -16.67% -25.00% 4.35% -14.81% 22.73% -8.33% -
  Horiz. % 62.50% 75.00% 100.00% 95.83% 112.50% 91.67% 100.00%
P/EPS 2.57 14.71 -2.40 -3.25 -3.35 -4.26 -2.83 -
  QoQ % -82.53% 712.92% 26.15% 2.99% 21.36% -50.53% -
  Horiz. % -90.81% -519.79% 84.81% 114.84% 118.37% 150.53% 100.00%
EY 38.93 6.80 -41.61 -30.77 -29.83 -23.49 -35.34 -
  QoQ % 472.50% 116.34% -35.23% -3.15% -26.99% 33.53% -
  Horiz. % -110.16% -19.24% 117.74% 87.07% 84.41% 66.47% 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 0.27 0.31 0.39 0.36 0.43 0.35 0.33 -12.51%
  QoQ % -12.90% -20.51% 8.33% -16.28% 22.86% 6.06% -
  Horiz. % 81.82% 93.94% 118.18% 109.09% 130.30% 106.06% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers