Highlights

[IQGROUP] QoQ 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 -     58.00%    YoY -     -177.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 41,059 36,387 29,175 32,714 34,456 37,920 36,970 7.24%
  QoQ % 12.84% 24.72% -10.82% -5.06% -9.14% 2.57% -
  Horiz. % 111.06% 98.42% 78.92% 88.49% 93.20% 102.57% 100.00%
PBT 4,948 240 -5,417 -1,287 -4,238 -1,955 -14,030 -
  QoQ % 1,961.67% 104.43% -320.90% 69.63% -116.78% 86.07% -
  Horiz. % -35.27% -1.71% 38.61% 9.17% 30.21% 13.93% 100.00%
Tax -756 197 -564 -343 357 8 481 -
  QoQ % -483.76% 134.93% -64.43% -196.08% 4,362.50% -98.34% -
  Horiz. % -157.17% 40.96% -117.26% -71.31% 74.22% 1.66% 100.00%
NP 4,192 437 -5,981 -1,630 -3,881 -1,947 -13,549 -
  QoQ % 859.27% 107.31% -266.93% 58.00% -99.33% 85.63% -
  Horiz. % -30.94% -3.23% 44.14% 12.03% 28.64% 14.37% 100.00%
NP to SH 4,192 437 -5,981 -1,630 -3,881 -1,947 -13,549 -
  QoQ % 859.27% 107.31% -266.93% 58.00% -99.33% 85.63% -
  Horiz. % -30.94% -3.23% 44.14% 12.03% 28.64% 14.37% 100.00%
Tax Rate 15.28 % -82.08 % - % - % - % - % - % -
  QoQ % 118.62% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -18.62% 100.00% - - - - -
Total Cost 36,867 35,950 35,156 34,344 38,337 39,867 50,519 -18.93%
  QoQ % 2.55% 2.26% 2.36% -10.42% -3.84% -21.09% -
  Horiz. % 72.98% 71.16% 69.59% 67.98% 75.89% 78.91% 100.00%
Net Worth 86,731 82,258 82,408 89,140 90,018 95,224 96,900 -7.12%
  QoQ % 5.44% -0.18% -7.55% -0.98% -5.47% -1.73% -
  Horiz. % 89.51% 84.89% 85.05% 91.99% 92.90% 98.27% 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 86,731 82,258 82,408 89,140 90,018 95,224 96,900 -7.12%
  QoQ % 5.44% -0.18% -7.55% -0.98% -5.47% -1.73% -
  Horiz. % 89.51% 84.89% 85.05% 91.99% 92.90% 98.27% 100.00%
NOSH 85,030 85,686 84,957 84,895 84,923 85,021 85,000 0.02%
  QoQ % -0.77% 0.86% 0.07% -0.03% -0.12% 0.03% -
  Horiz. % 100.04% 100.81% 99.95% 99.88% 99.91% 100.03% 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 10.21 % 1.20 % -20.50 % -4.98 % -11.26 % -5.13 % -36.65 % -
  QoQ % 750.83% 105.85% -311.65% 55.77% -119.49% 86.00% -
  Horiz. % -27.86% -3.27% 55.93% 13.59% 30.72% 14.00% 100.00%
ROE 4.83 % 0.53 % -7.26 % -1.83 % -4.31 % -2.04 % -13.98 % -
  QoQ % 811.32% 107.30% -296.72% 57.54% -111.27% 85.41% -
  Horiz. % -34.55% -3.79% 51.93% 13.09% 30.83% 14.59% 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 48.29 42.47 34.34 38.53 40.57 44.60 43.49 7.22%
  QoQ % 13.70% 23.68% -10.87% -5.03% -9.04% 2.55% -
  Horiz. % 111.04% 97.65% 78.96% 88.60% 93.29% 102.55% 100.00%
EPS 4.93 0.51 -7.04 -1.92 -4.57 -2.29 -15.94 -
  QoQ % 866.67% 107.24% -266.67% 57.99% -99.56% 85.63% -
  Horiz. % -30.93% -3.20% 44.17% 12.05% 28.67% 14.37% 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 46.64 41.34 33.14 37.16 39.14 43.08 42.00 7.23%
  QoQ % 12.82% 24.74% -10.82% -5.06% -9.15% 2.57% -
  Horiz. % 111.05% 98.43% 78.90% 88.48% 93.19% 102.57% 100.00%
EPS 4.76 0.50 -6.79 -1.85 -4.41 -2.21 -15.39 -
  QoQ % 852.00% 107.36% -267.03% 58.05% -99.55% 85.64% -
  Horiz. % -30.93% -3.25% 44.12% 12.02% 28.65% 14.36% 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 0.9853 0.9345 0.9362 1.0126 1.0226 1.0818 1.1008 -7.12%
  QoQ % 5.44% -0.18% -7.54% -0.98% -5.47% -1.73% -
  Horiz. % 89.51% 84.89% 85.05% 91.99% 92.90% 98.27% 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 0.58 0.80 1.16 0.93 1.48 0.81 1.17 -37.34%
  QoQ % -27.50% -31.03% 24.73% -37.16% 82.72% -30.77% -
  Horiz. % 49.57% 68.38% 99.15% 79.49% 126.50% 69.23% 100.00%
P/EPS 5.68 66.67 -5.68 -18.75 -13.13 -15.72 -3.20 -
  QoQ % -91.48% 1,273.77% 69.71% -42.80% 16.48% -391.25% -
  Horiz. % -177.50% -2,083.44% 177.50% 585.94% 410.31% 491.25% 100.00%
EY 17.61 1.50 -17.60 -5.33 -7.62 -6.36 -31.25 -
  QoQ % 1,074.00% 108.52% -230.21% 30.05% -19.81% 79.65% -
  Horiz. % -56.35% -4.80% 56.32% 17.06% 24.38% 20.35% 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 0.58 0.71 1.11 0.99 1.13 0.87 0.87 -23.67%
  QoQ % -18.31% -36.04% 12.12% -12.39% 29.89% 0.00% -
  Horiz. % 66.67% 81.61% 127.59% 113.79% 129.89% 100.00% 100.00%
P/EPS 5.68 58.82 -5.40 -19.79 -10.07 -17.03 -2.38 -
  QoQ % -90.34% 1,189.26% 72.71% -96.52% 40.87% -615.55% -
  Horiz. % -238.66% -2,471.43% 226.89% 831.51% 423.11% 715.55% 100.00%
EY 17.61 1.70 -18.53 -5.05 -9.93 -5.87 -41.95 -
  QoQ % 935.88% 109.17% -266.93% 49.14% -69.17% 86.01% -
  Horiz. % -41.98% -4.05% 44.17% 12.04% 23.67% 13.99% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS