Highlights

[IQGROUP] QoQ Cumulative Quarter Result on 2010-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     -27.97%    YoY -     -449.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 77,446 36,387 134,265 105,090 72,376 37,920 132,760 -30.16%
  QoQ % 112.84% -72.90% 27.76% 45.20% 90.86% -71.44% -
  Horiz. % 58.34% 27.41% 101.13% 79.16% 54.52% 28.56% 100.00%
PBT 5,188 240 -12,897 -7,480 -6,193 -1,955 -11,977 -
  QoQ % 2,061.67% 101.86% -72.42% -20.78% -216.78% 83.68% -
  Horiz. % -43.32% -2.00% 107.68% 62.45% 51.71% 16.32% 100.00%
Tax -559 197 -542 22 365 8 564 -
  QoQ % -383.76% 136.35% -2,563.64% -93.97% 4,462.50% -98.58% -
  Horiz. % -99.11% 34.93% -96.10% 3.90% 64.72% 1.42% 100.00%
NP 4,629 437 -13,439 -7,458 -5,828 -1,947 -11,413 -
  QoQ % 959.27% 103.25% -80.20% -27.97% -199.33% 82.94% -
  Horiz. % -40.56% -3.83% 117.75% 65.35% 51.06% 17.06% 100.00%
NP to SH 4,629 437 -13,439 -7,458 -5,828 -1,947 -11,413 -
  QoQ % 959.27% 103.25% -80.20% -27.97% -199.33% 82.94% -
  Horiz. % -40.56% -3.83% 117.75% 65.35% 51.06% 17.06% 100.00%
Tax Rate 10.77 % -82.08 % - % - % - % - % - % -
  QoQ % 113.12% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -13.12% 100.00% - - - - -
Total Cost 72,817 35,950 147,704 112,548 78,204 39,867 144,173 -36.55%
  QoQ % 102.55% -75.66% 31.24% 43.92% 96.16% -72.35% -
  Horiz. % 50.51% 24.94% 102.45% 78.06% 54.24% 27.65% 100.00%
Net Worth 86,634 82,258 82,453 89,291 90,053 95,224 96,878 -7.17%
  QoQ % 5.32% -0.24% -7.66% -0.85% -5.43% -1.71% -
  Horiz. % 89.43% 84.91% 85.11% 92.17% 92.95% 98.29% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 86,634 82,258 82,453 89,291 90,053 95,224 96,878 -7.17%
  QoQ % 5.32% -0.24% -7.66% -0.85% -5.43% -1.71% -
  Horiz. % 89.43% 84.91% 85.11% 92.17% 92.95% 98.29% 100.00%
NOSH 84,935 85,686 85,003 85,039 84,956 85,021 84,981 -0.04%
  QoQ % -0.88% 0.80% -0.04% 0.10% -0.08% 0.05% -
  Horiz. % 99.95% 100.83% 100.03% 100.07% 99.97% 100.05% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.98 % 1.20 % -10.01 % -7.10 % -8.05 % -5.13 % -8.60 % -
  QoQ % 398.33% 111.99% -40.99% 11.80% -56.92% 40.35% -
  Horiz. % -69.53% -13.95% 116.40% 82.56% 93.60% 59.65% 100.00%
ROE 5.34 % 0.53 % -16.30 % -8.35 % -6.47 % -2.04 % -11.78 % -
  QoQ % 907.55% 103.25% -95.21% -29.06% -217.16% 82.68% -
  Horiz. % -45.33% -4.50% 138.37% 70.88% 54.92% 17.32% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 91.18 42.47 157.95 123.58 85.19 44.60 156.22 -30.14%
  QoQ % 114.69% -73.11% 27.81% 45.06% 91.01% -71.45% -
  Horiz. % 58.37% 27.19% 101.11% 79.11% 54.53% 28.55% 100.00%
EPS 5.45 0.51 -15.81 -8.77 -6.86 -2.29 -13.43 -
  QoQ % 968.63% 103.23% -80.27% -27.84% -199.56% 82.95% -
  Horiz. % -40.58% -3.80% 117.72% 65.30% 51.08% 17.05% 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 1.0200 0.9600 0.9700 1.0500 1.0600 1.1200 1.1400 -7.14%
  QoQ % 6.25% -1.03% -7.62% -0.94% -5.36% -1.75% -
  Horiz. % 89.47% 84.21% 85.09% 92.11% 92.98% 98.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 87.98 41.34 152.53 119.38 82.22 43.08 150.82 -30.16%
  QoQ % 112.82% -72.90% 27.77% 45.20% 90.85% -71.44% -
  Horiz. % 58.33% 27.41% 101.13% 79.15% 54.52% 28.56% 100.00%
EPS 5.26 0.50 -15.27 -8.47 -6.62 -2.21 -12.97 -
  QoQ % 952.00% 103.27% -80.28% -27.95% -199.55% 82.96% -
  Horiz. % -40.56% -3.86% 117.73% 65.30% 51.04% 17.04% 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 0.9842 0.9345 0.9367 1.0144 1.0230 1.0818 1.1005 -7.17%
  QoQ % 5.32% -0.23% -7.66% -0.84% -5.44% -1.70% -
  Horiz. % 89.43% 84.92% 85.12% 92.18% 92.96% 98.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.2800 0.3400 0.4000 0.3600 0.6000 0.3600 0.5100 -
P/RPS 0.31 0.80 0.25 0.29 0.70 0.81 0.33 -4.08%
  QoQ % -61.25% 220.00% -13.79% -58.57% -13.58% 145.45% -
  Horiz. % 93.94% 242.42% 75.76% 87.88% 212.12% 245.45% 100.00%
P/EPS 5.14 66.67 -2.53 -4.10 -8.75 -15.72 -3.80 -
  QoQ % -92.29% 2,735.18% 38.29% 53.14% 44.34% -313.68% -
  Horiz. % -135.26% -1,754.47% 66.58% 107.89% 230.26% 413.68% 100.00%
EY 19.46 1.50 -39.53 -24.36 -11.43 -6.36 -26.33 -
  QoQ % 1,197.33% 103.79% -62.27% -113.12% -79.72% 75.85% -
  Horiz. % -73.91% -5.70% 150.13% 92.52% 43.41% 24.15% 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 0.27 0.35 0.41 0.34 0.57 0.32 0.45 -28.84%
  QoQ % -22.86% -14.63% 20.59% -40.35% 78.12% -28.89% -
  Horiz. % 60.00% 77.78% 91.11% 75.56% 126.67% 71.11% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 26/08/11 30/05/11 24/02/11 29/11/10 26/08/10 08/07/10 -
Price 0.2800 0.3000 0.3800 0.3800 0.4600 0.3900 0.3800 -
P/RPS 0.31 0.71 0.24 0.31 0.54 0.87 0.24 18.59%
  QoQ % -56.34% 195.83% -22.58% -42.59% -37.93% 262.50% -
  Horiz. % 129.17% 295.83% 100.00% 129.17% 225.00% 362.50% 100.00%
P/EPS 5.14 58.82 -2.40 -4.33 -6.71 -17.03 -2.83 -
  QoQ % -91.26% 2,550.83% 44.57% 35.47% 60.60% -501.77% -
  Horiz. % -181.63% -2,078.45% 84.81% 153.00% 237.10% 601.77% 100.00%
EY 19.46 1.70 -41.61 -23.08 -14.91 -5.87 -35.34 -
  QoQ % 1,044.71% 104.09% -80.29% -54.80% -154.00% 83.39% -
  Horiz. % -55.07% -4.81% 117.74% 65.31% 42.19% 16.61% 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 0.27 0.31 0.39 0.36 0.43 0.35 0.33 -12.51%
  QoQ % -12.90% -20.51% 8.33% -16.28% 22.86% 6.06% -
  Horiz. % 81.82% 93.94% 118.18% 109.09% 130.30% 106.06% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers