Highlights

[IQGROUP] QoQ Cumulative Quarter Result on 2008-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 26-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Dec-2008  [#3]
Profit Trend QoQ -     53.17%    YoY -     -140.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
5. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2309 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.820.00 
 UCREST 0.280.00 
 PUC 0.140.00 
 WILLOW 0.4250.00 
 IRIS 0.230.00 
 3A 0.970.00 
 M3TECH 0.0550.00 
 LAMBO 0.070.00 
 NETX 0.1450.00 
 GHLSYS 1.860.00 
PARTNERS & BROKERS