Highlights

[IQGROUP] QoQ Quarter Result on 2009-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Dec-2009  [#3]
Profit Trend QoQ -     453.45%    YoY -     42.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 34,456 37,920 36,970 34,449 31,813 29,528 43,442 -14.30%
  QoQ % -9.14% 2.57% 7.32% 8.29% 7.74% -32.03% -
  Horiz. % 79.31% 87.29% 85.10% 79.30% 73.23% 67.97% 100.00%
PBT -4,238 -1,955 -14,030 1,644 -713 1,122 -614 262.09%
  QoQ % -116.78% 86.07% -953.41% 330.58% -163.55% 282.74% -
  Horiz. % 690.23% 318.40% 2,285.02% -267.75% 116.12% -182.74% 100.00%
Tax 357 8 481 459 118 -494 -189 -
  QoQ % 4,362.50% -98.34% 4.79% 288.98% 123.89% -161.38% -
  Horiz. % -188.89% -4.23% -254.50% -242.86% -62.43% 261.38% 100.00%
NP -3,881 -1,947 -13,549 2,103 -595 628 -803 185.59%
  QoQ % -99.33% 85.63% -744.27% 453.45% -194.75% 178.21% -
  Horiz. % 483.31% 242.47% 1,687.30% -261.89% 74.10% -78.21% 100.00%
NP to SH -3,881 -1,947 -13,549 2,103 -595 628 -803 185.59%
  QoQ % -99.33% 85.63% -744.27% 453.45% -194.75% 178.21% -
  Horiz. % 483.31% 242.47% 1,687.30% -261.89% 74.10% -78.21% 100.00%
Tax Rate - % - % - % -27.92 % - % 44.03 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% -63.41% 0.00% 100.00% -
Total Cost 38,337 39,867 50,519 32,346 32,408 28,900 44,245 -9.10%
  QoQ % -3.84% -21.09% 56.18% -0.19% 12.14% -34.68% -
  Horiz. % 86.65% 90.11% 114.18% 73.11% 73.25% 65.32% 100.00%
Net Worth 90,018 95,224 96,900 111,535 109,649 110,324 113,615 -14.36%
  QoQ % -5.47% -1.73% -13.12% 1.72% -0.61% -2.90% -
  Horiz. % 79.23% 83.81% 85.29% 98.17% 96.51% 97.10% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 90,018 95,224 96,900 111,535 109,649 110,324 113,615 -14.36%
  QoQ % -5.47% -1.73% -13.12% 1.72% -0.61% -2.90% -
  Horiz. % 79.23% 83.81% 85.29% 98.17% 96.51% 97.10% 100.00%
NOSH 84,923 85,021 85,000 85,141 85,000 84,864 85,425 -0.39%
  QoQ % -0.12% 0.03% -0.17% 0.17% 0.16% -0.66% -
  Horiz. % 99.41% 99.53% 99.50% 99.67% 99.50% 99.34% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -11.26 % -5.13 % -36.65 % 6.10 % -1.87 % 2.13 % -1.85 % 232.99%
  QoQ % -119.49% 86.00% -700.82% 426.20% -187.79% 215.14% -
  Horiz. % 608.65% 277.30% 1,981.08% -329.73% 101.08% -115.14% 100.00%
ROE -4.31 % -2.04 % -13.98 % 1.89 % -0.54 % 0.57 % -0.71 % 232.41%
  QoQ % -111.27% 85.41% -839.68% 450.00% -194.74% 180.28% -
  Horiz. % 607.04% 287.32% 1,969.01% -266.20% 76.06% -80.28% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 40.57 44.60 43.49 40.46 37.43 34.79 50.85 -13.97%
  QoQ % -9.04% 2.55% 7.49% 8.10% 7.59% -31.58% -
  Horiz. % 79.78% 87.71% 85.53% 79.57% 73.61% 68.42% 100.00%
EPS -4.57 -2.29 -15.94 2.47 -0.70 0.74 -0.94 186.71%
  QoQ % -99.56% 85.63% -745.34% 452.86% -194.59% 178.72% -
  Horiz. % 486.17% 243.62% 1,695.74% -262.77% 74.47% -78.72% 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 1.0600 1.1200 1.1400 1.3100 1.2900 1.3000 1.3300 -14.03%
  QoQ % -5.36% -1.75% -12.98% 1.55% -0.77% -2.26% -
  Horiz. % 79.70% 84.21% 85.71% 98.50% 96.99% 97.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 39.14 43.08 42.00 39.13 36.14 33.54 49.35 -14.31%
  QoQ % -9.15% 2.57% 7.33% 8.27% 7.75% -32.04% -
  Horiz. % 79.31% 87.29% 85.11% 79.29% 73.23% 67.96% 100.00%
EPS -4.41 -2.21 -15.39 2.39 -0.68 0.71 -0.91 186.10%
  QoQ % -99.55% 85.64% -743.93% 451.47% -195.77% 178.02% -
  Horiz. % 484.62% 242.86% 1,691.21% -262.64% 74.73% -78.02% 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 1.0226 1.0818 1.1008 1.2670 1.2456 1.2533 1.2907 -14.37%
  QoQ % -5.47% -1.73% -13.12% 1.72% -0.61% -2.90% -
  Horiz. % 79.23% 83.81% 85.29% 98.16% 96.51% 97.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.6000 0.3600 0.5100 0.8000 0.7000 0.7000 0.7000 -
P/RPS 1.48 0.81 1.17 1.98 1.87 2.01 1.38 4.77%
  QoQ % 82.72% -30.77% -40.91% 5.88% -6.97% 45.65% -
  Horiz. % 107.25% 58.70% 84.78% 143.48% 135.51% 145.65% 100.00%
P/EPS -13.13 -15.72 -3.20 32.39 -100.00 94.59 -74.47 -68.52%
  QoQ % 16.48% -391.25% -109.88% 132.39% -205.72% 227.02% -
  Horiz. % 17.63% 21.11% 4.30% -43.49% 134.28% -127.02% 100.00%
EY -7.62 -6.36 -31.25 3.09 -1.00 1.06 -1.34 218.25%
  QoQ % -19.81% 79.65% -1,111.33% 409.00% -194.34% 179.10% -
  Horiz. % 568.66% 474.63% 2,332.09% -230.60% 74.63% -79.10% 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 0.57 0.32 0.45 0.61 0.54 0.54 0.53 4.97%
  QoQ % 78.12% -28.89% -26.23% 12.96% 0.00% 1.89% -
  Horiz. % 107.55% 60.38% 84.91% 115.09% 101.89% 101.89% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 08/07/10 25/02/10 26/11/09 19/08/09 29/05/09 -
Price 0.4600 0.3900 0.3800 0.5100 0.8000 0.7000 0.5100 -
P/RPS 1.13 0.87 0.87 1.26 2.14 2.01 1.00 8.48%
  QoQ % 29.89% 0.00% -30.95% -41.12% 6.47% 101.00% -
  Horiz. % 113.00% 87.00% 87.00% 126.00% 214.00% 201.00% 100.00%
P/EPS -10.07 -17.03 -2.38 20.65 -114.29 94.59 -54.26 -67.43%
  QoQ % 40.87% -615.55% -111.53% 118.07% -220.83% 274.33% -
  Horiz. % 18.56% 31.39% 4.39% -38.06% 210.63% -174.33% 100.00%
EY -9.93 -5.87 -41.95 4.84 -0.88 1.06 -1.84 207.36%
  QoQ % -69.17% 86.01% -966.74% 650.00% -183.02% 157.61% -
  Horiz. % 539.67% 319.02% 2,279.89% -263.04% 47.83% -57.61% 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 0.43 0.35 0.33 0.39 0.62 0.54 0.38 8.58%
  QoQ % 22.86% 6.06% -15.38% -37.10% 14.81% 42.11% -
  Horiz. % 113.16% 92.11% 86.84% 102.63% 163.16% 142.11% 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.
 


 

215  123  431  1493 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 KHEESAN 0.515+0.035 
 NEXGRAM 0.010.00 
 TDM 0.265+0.02 
 KNM-WB 0.08-0.005 
 HSI-C7K 0.26+0.02 
 EKOVEST 0.800.00 
 RSAWIT 0.295+0.02 
 SAPNRG 0.26-0.005 
 DOLPHIN 0.15+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers