[IQGROUP] QoQ Cumulative Quarter Result on 2008-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 61,341 29,528 151,935 108,493 57,429 26,641 139,312 -42.09% QoQ % 107.74% -80.57% 40.04% 88.92% 115.57% -80.88% - Horiz. % 44.03% 21.20% 109.06% 77.88% 41.22% 19.12% 100.00%
PBT 409 1,122 -2,105 -1,491 -2,235 -1,172 2,188 -67.27% QoQ % -63.55% 153.30% -41.18% 33.29% -90.70% -153.56% - Horiz. % 18.69% 51.28% -96.21% -68.14% -102.15% -53.56% 100.00%
Tax -376 -494 2 191 -541 -77 -1,009 -48.18% QoQ % 23.89% -24,800.00% -98.95% 135.30% -602.60% 92.37% - Horiz. % 37.26% 48.96% -0.20% -18.93% 53.62% 7.63% 100.00%
NP 33 628 -2,103 -1,300 -2,776 -1,249 1,179 -90.76% QoQ % -94.75% 129.86% -61.77% 53.17% -122.26% -205.94% - Horiz. % 2.80% 53.27% -178.37% -110.26% -235.45% -105.94% 100.00%
NP to SH 33 628 -2,103 -1,300 -2,776 -1,249 1,179 -90.76% QoQ % -94.75% 129.86% -61.77% 53.17% -122.26% -205.94% - Horiz. % 2.80% 53.27% -178.37% -110.26% -235.45% -105.94% 100.00%
Tax Rate 91.93 % 44.03 % - % - % - % - % 46.12 % 58.32% QoQ % 108.79% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 199.33% 95.47% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 61,308 28,900 154,038 109,793 60,205 27,890 138,133 -41.79% QoQ % 112.14% -81.24% 40.30% 82.37% 115.87% -79.81% - Horiz. % 44.38% 20.92% 111.51% 79.48% 43.58% 20.19% 100.00%
Net Worth 106,424 110,324 113,238 111,307 106,965 106,207 106,873 -0.28% QoQ % -3.53% -2.57% 1.74% 4.06% 0.71% -0.62% - Horiz. % 99.58% 103.23% 105.96% 104.15% 100.09% 99.38% 100.00%
Dividend 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 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 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 106,424 110,324 113,238 111,307 106,965 106,207 106,873 -0.28% QoQ % -3.53% -2.57% 1.74% 4.06% 0.71% -0.62% - Horiz. % 99.58% 103.23% 105.96% 104.15% 100.09% 99.38% 100.00%
NOSH 82,500 84,864 85,141 84,967 84,892 84,965 84,820 -1.83% QoQ % -2.79% -0.33% 0.21% 0.09% -0.09% 0.17% - Horiz. % 97.26% 100.05% 100.38% 100.17% 100.09% 100.17% 100.00%
Ratio Analysis 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.05 % 2.13 % -1.38 % -1.20 % -4.83 % -4.69 % 0.85 % -84.85% QoQ % -97.65% 254.35% -15.00% 75.16% -2.99% -651.76% - Horiz. % 5.88% 250.59% -162.35% -141.18% -568.24% -551.76% 100.00%
ROE 0.03 % 0.57 % -1.86 % -1.17 % -2.60 % -1.18 % 1.10 % -90.92% QoQ % -94.74% 130.65% -58.97% 55.00% -120.34% -207.27% - Horiz. % 2.73% 51.82% -169.09% -106.36% -236.36% -107.27% 100.00%
Per Share 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 74.35 34.79 178.45 127.69 67.65 31.35 164.24 -41.01% QoQ % 113.71% -80.50% 39.75% 88.75% 115.79% -80.91% - Horiz. % 45.27% 21.18% 108.65% 77.75% 41.19% 19.09% 100.00%
EPS 0.04 0.74 -2.47 -1.53 -3.27 -1.47 1.39 -90.59% QoQ % -94.59% 129.96% -61.44% 53.21% -122.45% -205.76% - Horiz. % 2.88% 53.24% -177.70% -110.07% -235.25% -105.76% 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 1.2900 1.3000 1.3300 1.3100 1.2600 1.2500 1.2600 1.58% QoQ % -0.77% -2.26% 1.53% 3.97% 0.80% -0.79% - Horiz. % 102.38% 103.17% 105.56% 103.97% 100.00% 99.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 69.68 33.54 172.60 123.25 65.24 30.26 158.26 -42.10% QoQ % 107.75% -80.57% 40.04% 88.92% 115.60% -80.88% - Horiz. % 44.03% 21.19% 109.06% 77.88% 41.22% 19.12% 100.00%
EPS 0.04 0.71 -2.39 -1.48 -3.15 -1.42 1.34 -90.36% QoQ % -94.37% 129.71% -61.49% 53.02% -121.83% -205.97% - Horiz. % 2.99% 52.99% -178.36% -110.45% -235.07% -105.97% 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 1.2090 1.2533 1.2864 1.2645 1.2151 1.2065 1.2141 -0.28% QoQ % -3.53% -2.57% 1.73% 4.07% 0.71% -0.63% - Horiz. % 99.58% 103.23% 105.96% 104.15% 100.08% 99.37% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.7000 0.7000 0.7000 0.7000 0.7500 0.5700 0.6800 -
P/RPS 0.94 2.01 0.39 0.55 1.11 1.82 0.41 73.78% QoQ % -53.23% 415.38% -29.09% -50.45% -39.01% 343.90% - Horiz. % 229.27% 490.24% 95.12% 134.15% 270.73% 443.90% 100.00%
P/EPS 1,750.00 94.59 -28.34 -45.75 -22.94 -38.78 48.92 983.32% QoQ % 1,750.09% 433.77% 38.05% -99.43% 40.85% -179.27% - Horiz. % 3,577.27% 193.36% -57.93% -93.52% -46.89% -79.27% 100.00%
EY 0.06 1.06 -3.53 -2.19 -4.36 -2.58 2.04 -90.45% QoQ % -94.34% 130.03% -61.19% 49.77% -68.99% -226.47% - Horiz. % 2.94% 51.96% -173.04% -107.35% -213.73% -126.47% 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 0.54 0.54 0.53 0.53 0.60 0.46 0.54 - QoQ % 0.00% 1.89% 0.00% -11.67% 30.43% -14.81% - Horiz. % 100.00% 100.00% 98.15% 98.15% 111.11% 85.19% 100.00%
Price Multiplier on Announcement Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 19/08/09 29/05/09 26/02/09 27/11/08 15/08/08 30/05/08 -
Price 0.8000 0.7000 0.5100 0.7000 0.4700 0.5100 0.6900 -
P/RPS 1.08 2.01 0.29 0.55 0.69 1.63 0.42 87.59% QoQ % -46.27% 593.10% -47.27% -20.29% -57.67% 288.10% - Horiz. % 257.14% 478.57% 69.05% 130.95% 164.29% 388.10% 100.00%
P/EPS 2,000.00 94.59 -20.65 -45.75 -14.37 -34.69 49.64 1,072.62% QoQ % 2,014.39% 558.06% 54.86% -218.37% 58.58% -169.88% - Horiz. % 4,029.01% 190.55% -41.60% -92.16% -28.95% -69.88% 100.00%
EY 0.05 1.06 -4.84 -2.19 -6.96 -2.88 2.01 -91.46% QoQ % -95.28% 121.90% -121.00% 68.53% -141.67% -243.28% - Horiz. % 2.49% 52.74% -240.80% -108.96% -346.27% -143.28% 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 0.62 0.54 0.38 0.53 0.37 0.41 0.55 8.31% QoQ % 14.81% 42.11% -28.30% 43.24% -9.76% -25.45% - Horiz. % 112.73% 98.18% 69.09% 96.36% 67.27% 74.55% 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.
Comment
IQGROUP Quarterly Report Q3 Dec08.pdf 
