Highlights

[IQGROUP] QoQ Annualized Quarter Result on 2011-03-31 [#4]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 30-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     -35.15%    YoY -     -17.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 151,926 154,892 145,548 134,265 140,120 144,752 151,680 0.11%
  QoQ % -1.91% 6.42% 8.40% -4.18% -3.20% -4.57% -
  Horiz. % 100.16% 102.12% 95.96% 88.52% 92.38% 95.43% 100.00%
PBT 4,337 10,376 960 -12,897 -9,973 -12,386 -7,820 -
  QoQ % -58.20% 980.83% 107.44% -29.31% 19.48% -58.39% -
  Horiz. % -55.46% -132.69% -12.28% 164.92% 127.54% 158.39% 100.00%
Tax 326 -1,118 788 -542 29 730 32 368.60%
  QoQ % 129.22% -241.88% 245.39% -1,947.75% -95.98% 2,181.25% -
  Horiz. % 1,020.83% -3,493.75% 2,462.50% -1,693.75% 91.67% 2,281.25% 100.00%
NP 4,664 9,258 1,748 -13,439 -9,944 -11,656 -7,788 -
  QoQ % -49.62% 429.63% 113.01% -35.15% 14.69% -49.67% -
  Horiz. % -59.89% -118.88% -22.44% 172.56% 127.68% 149.67% 100.00%
NP to SH 4,664 9,258 1,748 -13,439 -9,944 -11,656 -7,788 -
  QoQ % -49.62% 429.63% 113.01% -35.15% 14.69% -49.67% -
  Horiz. % -59.89% -118.88% -22.44% 172.56% 127.68% 149.67% 100.00%
Tax Rate -7.53 % 10.77 % -82.08 % - % - % - % - % -
  QoQ % -169.92% 113.12% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 9.17% -13.12% 100.00% - - - -
Total Cost 147,262 145,634 143,800 147,704 150,064 156,408 159,468 -5.16%
  QoQ % 1.12% 1.28% -2.64% -1.57% -4.06% -1.92% -
  Horiz. % 92.35% 91.32% 90.17% 92.62% 94.10% 98.08% 100.00%
Net Worth 85,849 86,634 82,258 82,453 89,291 90,053 95,224 -6.66%
  QoQ % -0.91% 5.32% -0.24% -7.66% -0.85% -5.43% -
  Horiz. % 90.16% 90.98% 86.38% 86.59% 93.77% 94.57% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 85,849 86,634 82,258 82,453 89,291 90,053 95,224 -6.66%
  QoQ % -0.91% 5.32% -0.24% -7.66% -0.85% -5.43% -
  Horiz. % 90.16% 90.98% 86.38% 86.59% 93.77% 94.57% 100.00%
NOSH 85,000 84,935 85,686 85,003 85,039 84,956 85,021 -0.02%
  QoQ % 0.08% -0.88% 0.80% -0.04% 0.10% -0.08% -
  Horiz. % 99.97% 99.90% 100.78% 99.98% 100.02% 99.92% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.07 % 5.98 % 1.20 % -10.01 % -7.10 % -8.05 % -5.13 % -
  QoQ % -48.66% 398.33% 111.99% -40.99% 11.80% -56.92% -
  Horiz. % -59.84% -116.57% -23.39% 195.13% 138.40% 156.92% 100.00%
ROE 5.43 % 10.69 % 2.13 % -16.30 % -11.14 % -12.94 % -8.18 % -
  QoQ % -49.20% 401.88% 113.07% -46.32% 13.91% -58.19% -
  Horiz. % -66.38% -130.68% -26.04% 199.27% 136.19% 158.19% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 178.74 182.36 169.86 157.95 164.77 170.38 178.40 0.13%
  QoQ % -1.99% 7.36% 7.54% -4.14% -3.29% -4.50% -
  Horiz. % 100.19% 102.22% 95.21% 88.54% 92.36% 95.50% 100.00%
EPS 5.49 10.90 2.04 -15.81 -11.69 -13.72 -9.16 -
  QoQ % -49.63% 434.31% 112.90% -35.24% 14.80% -49.78% -
  Horiz. % -59.93% -119.00% -22.27% 172.60% 127.62% 149.78% 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 1.0100 1.0200 0.9600 0.9700 1.0500 1.0600 1.1200 -6.64%
  QoQ % -0.98% 6.25% -1.03% -7.62% -0.94% -5.36% -
  Horiz. % 90.18% 91.07% 85.71% 86.61% 93.75% 94.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 172.59 175.96 165.34 152.53 159.18 164.44 172.31 0.11%
  QoQ % -1.92% 6.42% 8.40% -4.18% -3.20% -4.57% -
  Horiz. % 100.16% 102.12% 95.95% 88.52% 92.38% 95.43% 100.00%
EPS 5.30 10.52 1.99 -15.27 -11.30 -13.24 -8.85 -
  QoQ % -49.62% 428.64% 113.03% -35.13% 14.65% -49.60% -
  Horiz. % -59.89% -118.87% -22.49% 172.54% 127.68% 149.60% 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 0.9753 0.9842 0.9345 0.9367 1.0144 1.0230 1.0818 -6.66%
  QoQ % -0.90% 5.32% -0.23% -7.66% -0.84% -5.44% -
  Horiz. % 90.16% 90.98% 86.38% 86.59% 93.77% 94.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.3300 0.2800 0.3400 0.4000 0.3600 0.6000 0.3600 -
P/RPS 0.18 0.15 0.20 0.25 0.22 0.35 0.20 -6.77%
  QoQ % 20.00% -25.00% -20.00% 13.64% -37.14% 75.00% -
  Horiz. % 90.00% 75.00% 100.00% 125.00% 110.00% 175.00% 100.00%
P/EPS 6.01 2.57 16.67 -2.53 -3.08 -4.37 -3.93 -
  QoQ % 133.85% -84.58% 758.89% 17.86% 29.52% -11.20% -
  Horiz. % -152.93% -65.39% -424.17% 64.38% 78.37% 111.20% 100.00%
EY 16.63 38.93 6.00 -39.53 -32.48 -22.87 -25.44 -
  QoQ % -57.28% 548.83% 115.18% -21.71% -42.02% 10.10% -
  Horiz. % -65.37% -153.03% -23.58% 155.39% 127.67% 89.90% 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 0.33 0.27 0.35 0.41 0.34 0.57 0.32 2.07%
  QoQ % 22.22% -22.86% -14.63% 20.59% -40.35% 78.12% -
  Horiz. % 103.13% 84.38% 109.38% 128.12% 106.25% 178.12% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 24/11/11 26/08/11 30/05/11 24/02/11 29/11/10 26/08/10 -
Price 0.2900 0.2800 0.3000 0.3800 0.3800 0.4600 0.3900 -
P/RPS 0.16 0.15 0.18 0.24 0.23 0.27 0.22 -19.08%
  QoQ % 6.67% -16.67% -25.00% 4.35% -14.81% 22.73% -
  Horiz. % 72.73% 68.18% 81.82% 109.09% 104.55% 122.73% 100.00%
P/EPS 5.29 2.57 14.71 -2.40 -3.25 -3.35 -4.26 -
  QoQ % 105.84% -82.53% 712.92% 26.15% 2.99% 21.36% -
  Horiz. % -124.18% -60.33% -345.31% 56.34% 76.29% 78.64% 100.00%
EY 18.92 38.93 6.80 -41.61 -30.77 -29.83 -23.49 -
  QoQ % -51.40% 472.50% 116.34% -35.23% -3.15% -26.99% -
  Horiz. % -80.54% -165.73% -28.95% 177.14% 130.99% 126.99% 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 0.29 0.27 0.31 0.39 0.36 0.43 0.35 -11.75%
  QoQ % 7.41% -12.90% -20.51% 8.33% -16.28% 22.86% -
  Horiz. % 82.86% 77.14% 88.57% 111.43% 102.86% 122.86% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers