Highlights

[IQGROUP] QoQ Quarter Result on 2006-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 26-Feb-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2007
Quarter 31-Dec-2006  [#3]
Profit Trend QoQ -     10.34%    YoY -     -1.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 30,567 33,095 44,035 41,715 35,429 32,586 39,309 -15.43%
  QoQ % -7.64% -24.84% 5.56% 17.74% 8.72% -17.10% -
  Horiz. % 77.76% 84.19% 112.02% 106.12% 90.13% 82.90% 100.00%
PBT 15 753 3,557 5,113 4,922 1,933 5,117 -97.94%
  QoQ % -98.01% -78.83% -30.43% 3.88% 154.63% -62.22% -
  Horiz. % 0.29% 14.72% 69.51% 99.92% 96.19% 37.78% 100.00%
Tax 176 -389 -1,312 -544 -781 -290 -118 -
  QoQ % 145.24% 70.35% -141.18% 30.35% -169.31% -145.76% -
  Horiz. % -149.15% 329.66% 1,111.86% 461.02% 661.86% 245.76% 100.00%
NP 191 364 2,245 4,569 4,141 1,643 4,999 -88.63%
  QoQ % -47.53% -83.79% -50.86% 10.34% 152.04% -67.13% -
  Horiz. % 3.82% 7.28% 44.91% 91.40% 82.84% 32.87% 100.00%
NP to SH 191 364 2,245 4,569 4,141 1,643 4,999 -88.63%
  QoQ % -47.53% -83.79% -50.86% 10.34% 152.04% -67.13% -
  Horiz. % 3.82% 7.28% 44.91% 91.40% 82.84% 32.87% 100.00%
Tax Rate -1,173.33 % 51.66 % 36.89 % 10.64 % 15.87 % 15.00 % 2.31 % -
  QoQ % -2,371.25% 40.04% 246.71% -32.96% 5.80% 549.35% -
  Horiz. % -50,793.51% 2,236.36% 1,596.97% 460.61% 687.01% 649.35% 100.00%
Total Cost 30,376 32,731 41,790 37,146 31,288 30,943 34,310 -7.79%
  QoQ % -7.20% -21.68% 12.50% 18.72% 1.11% -9.81% -
  Horiz. % 88.53% 95.40% 121.80% 108.27% 91.19% 90.19% 100.00%
Net Worth 107,654 110,893 110,651 108,704 109,689 108,965 107,121 0.33%
  QoQ % -2.92% 0.22% 1.79% -0.90% 0.66% 1.72% -
  Horiz. % 100.50% 103.52% 103.30% 101.48% 102.40% 101.72% 100.00%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 3,404 - 4,251 - 3,400 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.12% 0.00% 125.02% 0.00% 100.00%
Div Payout % - % - % 151.65 % - % 102.67 % - % 68.03 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 222.92% 0.00% 150.92% 0.00% 100.00%
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 107,654 110,893 110,651 108,704 109,689 108,965 107,121 0.33%
  QoQ % -2.92% 0.22% 1.79% -0.90% 0.66% 1.72% -
  Horiz. % 100.50% 103.52% 103.30% 101.48% 102.40% 101.72% 100.00%
NOSH 86,818 84,651 85,116 84,925 85,030 85,129 85,017 1.41%
  QoQ % 2.56% -0.55% 0.22% -0.12% -0.12% 0.13% -
  Horiz. % 102.12% 99.57% 100.12% 99.89% 100.02% 100.13% 100.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 0.62 % 1.10 % 5.10 % 10.95 % 11.69 % 5.04 % 12.72 % -86.63%
  QoQ % -43.64% -78.43% -53.42% -6.33% 131.94% -60.38% -
  Horiz. % 4.87% 8.65% 40.09% 86.08% 91.90% 39.62% 100.00%
ROE 0.18 % 0.33 % 2.03 % 4.20 % 3.78 % 1.51 % 4.67 % -88.57%
  QoQ % -45.45% -83.74% -51.67% 11.11% 150.33% -67.67% -
  Horiz. % 3.85% 7.07% 43.47% 89.94% 80.94% 32.33% 100.00%
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 35.21 39.10 51.74 49.12 41.67 38.28 46.24 -16.60%
  QoQ % -9.95% -24.43% 5.33% 17.88% 8.86% -17.21% -
  Horiz. % 76.15% 84.56% 111.89% 106.23% 90.12% 82.79% 100.00%
EPS 0.22 0.43 2.64 5.38 4.87 1.93 5.88 -88.79%
  QoQ % -48.84% -83.71% -50.93% 10.47% 152.33% -67.18% -
  Horiz. % 3.74% 7.31% 44.90% 91.50% 82.82% 32.82% 100.00%
DPS 0.00 0.00 4.00 0.00 5.00 0.00 4.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 125.00% 0.00% 100.00%
NAPS 1.2400 1.3100 1.3000 1.2800 1.2900 1.2800 1.2600 -1.06%
  QoQ % -5.34% 0.77% 1.56% -0.78% 0.78% 1.59% -
  Horiz. % 98.41% 103.97% 103.17% 101.59% 102.38% 101.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 34.72 37.60 50.02 47.39 40.25 37.02 44.66 -15.44%
  QoQ % -7.66% -24.83% 5.55% 17.74% 8.73% -17.11% -
  Horiz. % 77.74% 84.19% 112.00% 106.11% 90.13% 82.89% 100.00%
EPS 0.22 0.41 2.55 5.19 4.70 1.87 5.68 -88.53%
  QoQ % -46.34% -83.92% -50.87% 10.43% 151.34% -67.08% -
  Horiz. % 3.87% 7.22% 44.89% 91.37% 82.75% 32.92% 100.00%
DPS 0.00 0.00 3.87 0.00 4.83 0.00 3.86 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.26% 0.00% 125.13% 0.00% 100.00%
NAPS 1.2230 1.2597 1.2570 1.2349 1.2461 1.2379 1.2169 0.33%
  QoQ % -2.91% 0.21% 1.79% -0.90% 0.66% 1.73% -
  Horiz. % 100.50% 103.52% 103.30% 101.48% 102.40% 101.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.0500 1.1300 1.2600 1.3400 1.4800 1.5000 1.7000 -
P/RPS 2.98 2.89 2.44 2.73 3.55 3.92 3.68 -13.11%
  QoQ % 3.11% 18.44% -10.62% -23.10% -9.44% 6.52% -
  Horiz. % 80.98% 78.53% 66.30% 74.18% 96.47% 106.52% 100.00%
P/EPS 477.27 262.79 47.77 24.91 30.39 77.72 28.91 547.25%
  QoQ % 81.62% 450.12% 91.77% -18.03% -60.90% 168.83% -
  Horiz. % 1,650.88% 908.99% 165.24% 86.16% 105.12% 268.83% 100.00%
EY 0.21 0.38 2.09 4.01 3.29 1.29 3.46 -84.53%
  QoQ % -44.74% -81.82% -47.88% 21.88% 155.04% -62.72% -
  Horiz. % 6.07% 10.98% 60.40% 115.90% 95.09% 37.28% 100.00%
DY 0.00 0.00 3.17 0.00 3.38 0.00 2.35 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 134.89% 0.00% 143.83% 0.00% 100.00%
P/NAPS 0.85 0.86 0.97 1.05 1.15 1.17 1.35 -26.52%
  QoQ % -1.16% -11.34% -7.62% -8.70% -1.71% -13.33% -
  Horiz. % 62.96% 63.70% 71.85% 77.78% 85.19% 86.67% 100.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 15/08/07 29/05/07 26/02/07 27/11/06 28/08/06 29/05/06 -
Price 0.8800 1.1100 1.2100 1.4200 1.3300 1.5000 1.5000 -
P/RPS 2.50 2.84 2.34 2.89 3.19 3.92 3.24 -15.86%
  QoQ % -11.97% 21.37% -19.03% -9.40% -18.62% 20.99% -
  Horiz. % 77.16% 87.65% 72.22% 89.20% 98.46% 120.99% 100.00%
P/EPS 400.00 258.14 45.88 26.39 27.31 77.72 25.51 525.42%
  QoQ % 54.95% 462.64% 73.85% -3.37% -64.86% 204.66% -
  Horiz. % 1,568.01% 1,011.92% 179.85% 103.45% 107.06% 304.66% 100.00%
EY 0.25 0.39 2.18 3.79 3.66 1.29 3.92 -84.01%
  QoQ % -35.90% -82.11% -42.48% 3.55% 183.72% -67.09% -
  Horiz. % 6.38% 9.95% 55.61% 96.68% 93.37% 32.91% 100.00%
DY 0.00 0.00 3.31 0.00 3.76 0.00 2.67 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 123.97% 0.00% 140.82% 0.00% 100.00%
P/NAPS 0.71 0.85 0.93 1.11 1.03 1.17 1.19 -29.11%
  QoQ % -16.47% -8.60% -16.22% 7.77% -11.97% -1.68% -
  Horiz. % 59.66% 71.43% 78.15% 93.28% 86.55% 98.32% 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