Highlights

[IQGROUP] QoQ Cumulative Quarter Result on 2007-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 26-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2008
Quarter 31-Dec-2007  [#3]
Profit Trend QoQ -     480.72%    YoY -     -68.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 57,429 26,641 139,312 102,934 63,662 33,095 153,765 -48.04%
  QoQ % 115.57% -80.88% 35.34% 61.69% 92.36% -78.48% -
  Horiz. % 37.35% 17.33% 90.60% 66.94% 41.40% 21.52% 100.00%
PBT -2,235 -1,172 2,188 3,571 768 753 15,525 -
  QoQ % -90.70% -153.56% -38.73% 364.97% 1.99% -95.15% -
  Horiz. % -14.40% -7.55% 14.09% 23.00% 4.95% 4.85% 100.00%
Tax -541 -77 -1,009 -348 -213 -389 -2,927 -67.45%
  QoQ % -602.60% 92.37% -189.94% -63.38% 45.24% 86.71% -
  Horiz. % 18.48% 2.63% 34.47% 11.89% 7.28% 13.29% 100.00%
NP -2,776 -1,249 1,179 3,223 555 364 12,598 -
  QoQ % -122.26% -205.94% -63.42% 480.72% 52.47% -97.11% -
  Horiz. % -22.04% -9.91% 9.36% 25.58% 4.41% 2.89% 100.00%
NP to SH -2,776 -1,249 1,179 3,223 555 364 12,598 -
  QoQ % -122.26% -205.94% -63.42% 480.72% 52.47% -97.11% -
  Horiz. % -22.04% -9.91% 9.36% 25.58% 4.41% 2.89% 100.00%
Tax Rate - % - % 46.12 % 9.75 % 27.73 % 51.66 % 18.85 % -
  QoQ % 0.00% 0.00% 373.03% -64.84% -46.32% 174.06% -
  Horiz. % 0.00% 0.00% 244.67% 51.72% 147.11% 274.06% 100.00%
Total Cost 60,205 27,890 138,133 99,711 63,107 32,731 141,167 -43.25%
  QoQ % 115.87% -79.81% 38.53% 58.00% 92.80% -76.81% -
  Horiz. % 42.65% 19.76% 97.85% 70.63% 44.70% 23.19% 100.00%
Net Worth 106,965 106,207 106,873 109,701 105,876 110,893 110,526 -2.15%
  QoQ % 0.71% -0.62% -2.58% 3.61% -4.52% 0.33% -
  Horiz. % 96.78% 96.09% 96.69% 99.25% 95.79% 100.33% 100.00%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - 7,651 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 60.74 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 106,965 106,207 106,873 109,701 105,876 110,893 110,526 -2.15%
  QoQ % 0.71% -0.62% -2.58% 3.61% -4.52% 0.33% -
  Horiz. % 96.78% 96.09% 96.69% 99.25% 95.79% 100.33% 100.00%
NOSH 84,892 84,965 84,820 85,039 85,384 84,651 85,020 -0.10%
  QoQ % -0.09% 0.17% -0.26% -0.40% 0.87% -0.43% -
  Horiz. % 99.85% 99.94% 99.76% 100.02% 100.43% 99.57% 100.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -4.83 % -4.69 % 0.85 % 3.13 % 0.87 % 1.10 % 8.19 % -
  QoQ % -2.99% -651.76% -72.84% 259.77% -20.91% -86.57% -
  Horiz. % -58.97% -57.26% 10.38% 38.22% 10.62% 13.43% 100.00%
ROE -2.60 % -1.18 % 1.10 % 2.94 % 0.52 % 0.33 % 11.40 % -
  QoQ % -120.34% -207.27% -62.59% 465.38% 57.58% -97.11% -
  Horiz. % -22.81% -10.35% 9.65% 25.79% 4.56% 2.89% 100.00%
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 67.65 31.35 164.24 121.04 74.56 39.10 180.86 -47.99%
  QoQ % 115.79% -80.91% 35.69% 62.34% 90.69% -78.38% -
  Horiz. % 37.40% 17.33% 90.81% 66.92% 41.23% 21.62% 100.00%
EPS -3.27 -1.47 1.39 3.79 0.65 0.43 14.82 -
  QoQ % -122.45% -205.76% -63.32% 483.08% 51.16% -97.10% -
  Horiz. % -22.06% -9.92% 9.38% 25.57% 4.39% 2.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2600 1.2500 1.2600 1.2900 1.2400 1.3100 1.3000 -2.06%
  QoQ % 0.80% -0.79% -2.33% 4.03% -5.34% 0.77% -
  Horiz. % 96.92% 96.15% 96.92% 99.23% 95.38% 100.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 65.24 30.26 158.26 116.93 72.32 37.60 174.68 -48.05%
  QoQ % 115.60% -80.88% 35.35% 61.68% 92.34% -78.47% -
  Horiz. % 37.35% 17.32% 90.60% 66.94% 41.40% 21.53% 100.00%
EPS -3.15 -1.42 1.34 3.66 0.63 0.41 14.31 -
  QoQ % -121.83% -205.97% -63.39% 480.95% 53.66% -97.13% -
  Horiz. % -22.01% -9.92% 9.36% 25.58% 4.40% 2.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.69 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2151 1.2065 1.2141 1.2462 1.2028 1.2597 1.2556 -2.16%
  QoQ % 0.71% -0.63% -2.58% 3.61% -4.52% 0.33% -
  Horiz. % 96.77% 96.09% 96.69% 99.25% 95.79% 100.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.7500 0.5700 0.6800 0.6800 1.0500 1.1300 1.2600 -
P/RPS 1.11 1.82 0.41 0.56 1.41 2.89 0.70 35.87%
  QoQ % -39.01% 343.90% -26.79% -60.28% -51.21% 312.86% -
  Horiz. % 158.57% 260.00% 58.57% 80.00% 201.43% 412.86% 100.00%
P/EPS -22.94 -38.78 48.92 17.94 161.54 262.79 8.50 -
  QoQ % 40.85% -179.27% 172.69% -88.89% -38.53% 2,991.65% -
  Horiz. % -269.88% -456.24% 575.53% 211.06% 1,900.47% 3,091.65% 100.00%
EY -4.36 -2.58 2.04 5.57 0.62 0.38 11.76 -
  QoQ % -68.99% -226.47% -63.38% 798.39% 63.16% -96.77% -
  Horiz. % -37.07% -21.94% 17.35% 47.36% 5.27% 3.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.14 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.60 0.46 0.54 0.53 0.85 0.86 0.97 -27.34%
  QoQ % 30.43% -14.81% 1.89% -37.65% -1.16% -11.34% -
  Horiz. % 61.86% 47.42% 55.67% 54.64% 87.63% 88.66% 100.00%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 15/08/08 30/05/08 26/02/08 23/11/07 15/08/07 29/05/07 -
Price 0.4700 0.5100 0.6900 0.8000 0.8800 1.1100 1.2100 -
P/RPS 0.69 1.63 0.42 0.66 1.18 2.84 0.67 1.97%
  QoQ % -57.67% 288.10% -36.36% -44.07% -58.45% 323.88% -
  Horiz. % 102.99% 243.28% 62.69% 98.51% 176.12% 423.88% 100.00%
P/EPS -14.37 -34.69 49.64 21.11 135.38 258.14 8.17 -
  QoQ % 58.58% -169.88% 135.15% -84.41% -47.56% 3,059.61% -
  Horiz. % -175.89% -424.60% 607.59% 258.38% 1,657.04% 3,159.61% 100.00%
EY -6.96 -2.88 2.01 4.74 0.74 0.39 12.25 -
  QoQ % -141.67% -243.28% -57.59% 540.54% 89.74% -96.82% -
  Horiz. % -56.82% -23.51% 16.41% 38.69% 6.04% 3.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.44 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.37 0.41 0.55 0.62 0.71 0.85 0.93 -45.82%
  QoQ % -9.76% -25.45% -11.29% -12.68% -16.47% -8.60% -
  Horiz. % 39.78% 44.09% 59.14% 66.67% 76.34% 91.40% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

364  338  599  1217 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 KSTAR 0.235-0.02 
 DNEX 0.2550.00 
 VSOLAR 0.035-0.005 
 DYNACIA 0.125+0.005 
 ANZO 0.105+0.005 
 KTG 0.24-0.005 
 LAMBO 0.030.00 
 DGB 0.09-0.015 
 AT 0.180.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS