Highlights

[IQGROUP] QoQ Cumulative Quarter Result on 2010-06-30 [#1]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Jun-2010  [#1]
Profit Trend QoQ -     82.94%    YoY -     -410.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 134,265 105,090 72,376 37,920 132,760 95,790 61,341 68.66%
  QoQ % 27.76% 45.20% 90.86% -71.44% 38.59% 56.16% -
  Horiz. % 218.88% 171.32% 117.99% 61.82% 216.43% 156.16% 100.00%
PBT -12,897 -7,480 -6,193 -1,955 -11,977 2,053 409 -
  QoQ % -72.42% -20.78% -216.78% 83.68% -683.39% 401.96% -
  Horiz. % -3,153.30% -1,828.85% -1,514.18% -478.00% -2,928.36% 501.96% 100.00%
Tax -542 22 365 8 564 83 -376 27.64%
  QoQ % -2,563.64% -93.97% 4,462.50% -98.58% 579.52% 122.07% -
  Horiz. % 144.15% -5.85% -97.07% -2.13% -150.00% -22.07% 100.00%
NP -13,439 -7,458 -5,828 -1,947 -11,413 2,136 33 -
  QoQ % -80.20% -27.97% -199.33% 82.94% -634.32% 6,372.73% -
  Horiz. % -40,724.24% -22,600.00% -17,660.61% -5,900.00% -34,584.85% 6,472.73% 100.00%
NP to SH -13,439 -7,458 -5,828 -1,947 -11,413 2,136 33 -
  QoQ % -80.20% -27.97% -199.33% 82.94% -634.32% 6,372.73% -
  Horiz. % -40,724.24% -22,600.00% -17,660.61% -5,900.00% -34,584.85% 6,472.73% 100.00%
Tax Rate - % - % - % - % - % -4.04 % 91.93 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -104.39% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% -4.39% 100.00%
Total Cost 147,704 112,548 78,204 39,867 144,173 93,654 61,308 79.81%
  QoQ % 31.24% 43.92% 96.16% -72.35% 53.94% 52.76% -
  Horiz. % 240.92% 183.58% 127.56% 65.03% 235.16% 152.76% 100.00%
Net Worth 82,453 89,291 90,053 95,224 96,878 111,480 106,424 -15.66%
  QoQ % -7.66% -0.85% -5.43% -1.71% -13.10% 4.75% -
  Horiz. % 77.48% 83.90% 84.62% 89.48% 91.03% 104.75% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 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
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 82,453 89,291 90,053 95,224 96,878 111,480 106,424 -15.66%
  QoQ % -7.66% -0.85% -5.43% -1.71% -13.10% 4.75% -
  Horiz. % 77.48% 83.90% 84.62% 89.48% 91.03% 104.75% 100.00%
NOSH 85,003 85,039 84,956 85,021 84,981 85,099 82,500 2.01%
  QoQ % -0.04% 0.10% -0.08% 0.05% -0.14% 3.15% -
  Horiz. % 103.03% 103.08% 102.98% 103.06% 103.01% 103.15% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -10.01 % -7.10 % -8.05 % -5.13 % -8.60 % 2.23 % 0.05 % -
  QoQ % -40.99% 11.80% -56.92% 40.35% -485.65% 4,360.00% -
  Horiz. % -20,020.00% -14,200.00% -16,100.00% -10,260.00% -17,200.00% 4,460.00% 100.00%
ROE -16.30 % -8.35 % -6.47 % -2.04 % -11.78 % 1.92 % 0.03 % -
  QoQ % -95.21% -29.06% -217.16% 82.68% -713.54% 6,300.00% -
  Horiz. % -54,333.33% -27,833.33% -21,566.67% -6,800.00% -39,266.66% 6,400.00% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 157.95 123.58 85.19 44.60 156.22 112.56 74.35 65.33%
  QoQ % 27.81% 45.06% 91.01% -71.45% 38.79% 51.39% -
  Horiz. % 212.44% 166.21% 114.58% 59.99% 210.11% 151.39% 100.00%
EPS -15.81 -8.77 -6.86 -2.29 -13.43 2.51 0.04 -
  QoQ % -80.27% -27.84% -199.56% 82.95% -635.06% 6,175.00% -
  Horiz. % -39,525.00% -21,925.00% -17,150.00% -5,725.00% -33,575.00% 6,275.00% 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 0.9700 1.0500 1.0600 1.1200 1.1400 1.3100 1.2900 -17.32%
  QoQ % -7.62% -0.94% -5.36% -1.75% -12.98% 1.55% -
  Horiz. % 75.19% 81.40% 82.17% 86.82% 88.37% 101.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 152.53 119.38 82.22 43.08 150.82 108.82 69.68 68.67%
  QoQ % 27.77% 45.20% 90.85% -71.44% 38.60% 56.17% -
  Horiz. % 218.90% 171.33% 118.00% 61.83% 216.45% 156.17% 100.00%
EPS -15.27 -8.47 -6.62 -2.21 -12.97 2.43 0.04 -
  QoQ % -80.28% -27.95% -199.55% 82.96% -633.74% 5,975.00% -
  Horiz. % -38,175.00% -21,175.00% -16,550.00% -5,525.00% -32,425.00% 6,075.00% 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 0.9367 1.0144 1.0230 1.0818 1.1005 1.2664 1.2090 -15.66%
  QoQ % -7.66% -0.84% -5.44% -1.70% -13.10% 4.75% -
  Horiz. % 77.48% 83.90% 84.62% 89.48% 91.03% 104.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.4000 0.3600 0.6000 0.3600 0.5100 0.8000 0.7000 -
P/RPS 0.25 0.29 0.70 0.81 0.33 0.71 0.94 -58.68%
  QoQ % -13.79% -58.57% -13.58% 145.45% -53.52% -24.47% -
  Horiz. % 26.60% 30.85% 74.47% 86.17% 35.11% 75.53% 100.00%
P/EPS -2.53 -4.10 -8.75 -15.72 -3.80 31.87 1,750.00 -
  QoQ % 38.29% 53.14% 44.34% -313.68% -111.92% -98.18% -
  Horiz. % -0.14% -0.23% -0.50% -0.90% -0.22% 1.82% 100.00%
EY -39.53 -24.36 -11.43 -6.36 -26.33 3.14 0.06 -
  QoQ % -62.27% -113.12% -79.72% 75.85% -938.54% 5,133.33% -
  Horiz. % -65,883.33% -40,600.00% -19,050.00% -10,600.00% -43,883.34% 5,233.33% 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 0.41 0.34 0.57 0.32 0.45 0.61 0.54 -16.79%
  QoQ % 20.59% -40.35% 78.12% -28.89% -26.23% 12.96% -
  Horiz. % 75.93% 62.96% 105.56% 59.26% 83.33% 112.96% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 24/02/11 29/11/10 26/08/10 08/07/10 25/02/10 26/11/09 -
Price 0.3800 0.3800 0.4600 0.3900 0.3800 0.5100 0.8000 -
P/RPS 0.24 0.31 0.54 0.87 0.24 0.45 1.08 -63.35%
  QoQ % -22.58% -42.59% -37.93% 262.50% -46.67% -58.33% -
  Horiz. % 22.22% 28.70% 50.00% 80.56% 22.22% 41.67% 100.00%
P/EPS -2.40 -4.33 -6.71 -17.03 -2.83 20.32 2,000.00 -
  QoQ % 44.57% 35.47% 60.60% -501.77% -113.93% -98.98% -
  Horiz. % -0.12% -0.22% -0.34% -0.85% -0.14% 1.02% 100.00%
EY -41.61 -23.08 -14.91 -5.87 -35.34 4.92 0.05 -
  QoQ % -80.29% -54.80% -154.00% 83.39% -818.29% 9,740.00% -
  Horiz. % -83,220.00% -46,160.00% -29,820.00% -11,740.00% -70,680.00% 9,840.00% 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 0.39 0.36 0.43 0.35 0.33 0.39 0.62 -26.61%
  QoQ % 8.33% -16.28% 22.86% 6.06% -15.38% -37.10% -
  Horiz. % 62.90% 58.06% 69.35% 56.45% 53.23% 62.90% 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.
 


 

289  696  426  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.185-0.015 
 ASB 0.19+0.005 
 XOX 0.045-0.01 
 ARMADA 0.315-0.02 
 HSI-H8W 0.205+0.06 
 LAMBO-WB 0.005-0.005 
 AIRASIA 1.00-0.11 
 KNM 0.22-0.025 
 DSONIC 1.07-0.06 
 PWRWELL 0.32-0.035 
Partners & Brokers