Highlights

[IQGROUP] QoQ Cumulative Quarter Result on 2009-06-30 [#1]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 19-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Jun-2009  [#1]
Profit Trend QoQ -     129.86%    YoY -     150.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 132,760 95,790 61,341 29,528 151,935 108,493 57,429 74.92%
  QoQ % 38.59% 56.16% 107.74% -80.57% 40.04% 88.92% -
  Horiz. % 231.17% 166.80% 106.81% 51.42% 264.56% 188.92% 100.00%
PBT -11,977 2,053 409 1,122 -2,105 -1,491 -2,235 206.54%
  QoQ % -683.39% 401.96% -63.55% 153.30% -41.18% 33.29% -
  Horiz. % 535.88% -91.86% -18.30% -50.20% 94.18% 66.71% 100.00%
Tax 564 83 -376 -494 2 191 -541 -
  QoQ % 579.52% 122.07% 23.89% -24,800.00% -98.95% 135.30% -
  Horiz. % -104.25% -15.34% 69.50% 91.31% -0.37% -35.30% 100.00%
NP -11,413 2,136 33 628 -2,103 -1,300 -2,776 156.86%
  QoQ % -634.32% 6,372.73% -94.75% 129.86% -61.77% 53.17% -
  Horiz. % 411.13% -76.95% -1.19% -22.62% 75.76% 46.83% 100.00%
NP to SH -11,413 2,136 33 628 -2,103 -1,300 -2,776 156.86%
  QoQ % -634.32% 6,372.73% -94.75% 129.86% -61.77% 53.17% -
  Horiz. % 411.13% -76.95% -1.19% -22.62% 75.76% 46.83% 100.00%
Tax Rate - % -4.04 % 91.93 % 44.03 % - % - % - % -
  QoQ % 0.00% -104.39% 108.79% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -9.18% 208.79% 100.00% - - -
Total Cost 144,173 93,654 61,308 28,900 154,038 109,793 60,205 79.09%
  QoQ % 53.94% 52.76% 112.14% -81.24% 40.30% 82.37% -
  Horiz. % 239.47% 155.56% 101.83% 48.00% 255.86% 182.37% 100.00%
Net Worth 96,878 111,480 106,424 110,324 113,238 111,307 106,965 -6.40%
  QoQ % -13.10% 4.75% -3.53% -2.57% 1.74% 4.06% -
  Horiz. % 90.57% 104.22% 99.50% 103.14% 105.86% 104.06% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 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
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 96,878 111,480 106,424 110,324 113,238 111,307 106,965 -6.40%
  QoQ % -13.10% 4.75% -3.53% -2.57% 1.74% 4.06% -
  Horiz. % 90.57% 104.22% 99.50% 103.14% 105.86% 104.06% 100.00%
NOSH 84,981 85,099 82,500 84,864 85,141 84,967 84,892 0.07%
  QoQ % -0.14% 3.15% -2.79% -0.33% 0.21% 0.09% -
  Horiz. % 100.10% 100.24% 97.18% 99.97% 100.29% 100.09% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -8.60 % 2.23 % 0.05 % 2.13 % -1.38 % -1.20 % -4.83 % 46.96%
  QoQ % -485.65% 4,360.00% -97.65% 254.35% -15.00% 75.16% -
  Horiz. % 178.05% -46.17% -1.04% -44.10% 28.57% 24.84% 100.00%
ROE -11.78 % 1.92 % 0.03 % 0.57 % -1.86 % -1.17 % -2.60 % 174.06%
  QoQ % -713.54% 6,300.00% -94.74% 130.65% -58.97% 55.00% -
  Horiz. % 453.08% -73.85% -1.15% -21.92% 71.54% 45.00% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 156.22 112.56 74.35 34.79 178.45 127.69 67.65 74.80%
  QoQ % 38.79% 51.39% 113.71% -80.50% 39.75% 88.75% -
  Horiz. % 230.92% 166.39% 109.90% 51.43% 263.78% 188.75% 100.00%
EPS -13.43 2.51 0.04 0.74 -2.47 -1.53 -3.27 156.68%
  QoQ % -635.06% 6,175.00% -94.59% 129.96% -61.44% 53.21% -
  Horiz. % 410.70% -76.76% -1.22% -22.63% 75.54% 46.79% 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 1.1400 1.3100 1.2900 1.3000 1.3300 1.3100 1.2600 -6.46%
  QoQ % -12.98% 1.55% -0.77% -2.26% 1.53% 3.97% -
  Horiz. % 90.48% 103.97% 102.38% 103.17% 105.56% 103.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 150.82 108.82 69.68 33.54 172.60 123.25 65.24 74.92%
  QoQ % 38.60% 56.17% 107.75% -80.57% 40.04% 88.92% -
  Horiz. % 231.18% 166.80% 106.81% 51.41% 264.56% 188.92% 100.00%
EPS -12.97 2.43 0.04 0.71 -2.39 -1.48 -3.15 157.12%
  QoQ % -633.74% 5,975.00% -94.37% 129.71% -61.49% 53.02% -
  Horiz. % 411.75% -77.14% -1.27% -22.54% 75.87% 46.98% 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 1.1005 1.2664 1.2090 1.2533 1.2864 1.2645 1.2151 -6.40%
  QoQ % -13.10% 4.75% -3.53% -2.57% 1.73% 4.07% -
  Horiz. % 90.57% 104.22% 99.50% 103.14% 105.87% 104.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.5100 0.8000 0.7000 0.7000 0.7000 0.7000 0.7500 -
P/RPS 0.33 0.71 0.94 2.01 0.39 0.55 1.11 -55.49%
  QoQ % -53.52% -24.47% -53.23% 415.38% -29.09% -50.45% -
  Horiz. % 29.73% 63.96% 84.68% 181.08% 35.14% 49.55% 100.00%
P/EPS -3.80 31.87 1,750.00 94.59 -28.34 -45.75 -22.94 -69.87%
  QoQ % -111.92% -98.18% 1,750.09% 433.77% 38.05% -99.43% -
  Horiz. % 16.56% -138.93% -7,628.60% -412.34% 123.54% 199.43% 100.00%
EY -26.33 3.14 0.06 1.06 -3.53 -2.19 -4.36 231.99%
  QoQ % -938.54% 5,133.33% -94.34% 130.03% -61.19% 49.77% -
  Horiz. % 603.90% -72.02% -1.38% -24.31% 80.96% 50.23% 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 0.45 0.61 0.54 0.54 0.53 0.53 0.60 -17.47%
  QoQ % -26.23% 12.96% 0.00% 1.89% 0.00% -11.67% -
  Horiz. % 75.00% 101.67% 90.00% 90.00% 88.33% 88.33% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 08/07/10 25/02/10 26/11/09 19/08/09 29/05/09 26/02/09 27/11/08 -
Price 0.3800 0.5100 0.8000 0.7000 0.5100 0.7000 0.4700 -
P/RPS 0.24 0.45 1.08 2.01 0.29 0.55 0.69 -50.57%
  QoQ % -46.67% -58.33% -46.27% 593.10% -47.27% -20.29% -
  Horiz. % 34.78% 65.22% 156.52% 291.30% 42.03% 79.71% 100.00%
P/EPS -2.83 20.32 2,000.00 94.59 -20.65 -45.75 -14.37 -66.18%
  QoQ % -113.93% -98.98% 2,014.39% 558.06% 54.86% -218.37% -
  Horiz. % 19.69% -141.41% -13,917.88% -658.25% 143.70% 318.37% 100.00%
EY -35.34 4.92 0.05 1.06 -4.84 -2.19 -6.96 195.71%
  QoQ % -818.29% 9,740.00% -95.28% 121.90% -121.00% 68.53% -
  Horiz. % 507.76% -70.69% -0.72% -15.23% 69.54% 31.47% 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 0.33 0.39 0.62 0.54 0.38 0.53 0.37 -7.35%
  QoQ % -15.38% -37.10% 14.81% 42.11% -28.30% 43.24% -
  Horiz. % 89.19% 105.41% 167.57% 145.95% 102.70% 143.24% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

508  404  597  777 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER-WB 0.01+0.005 
 KANGER 0.05-0.005 
 BRAHIMS 0.24-0.22 
 JADI 0.12-0.005 
 SERBADK 0.38-0.005 
 HIBISCS 0.945+0.03 
 HSI-CIG 0.12+0.02 
 CEKD 0.955+0.105 
 ARMADA 0.535+0.015 
 KNM 0.2250.00 
PARTNERS & BROKERS