Highlights

[IQGROUP] QoQ Quarter Result on 2011-03-31 [#4]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 30-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     -266.93%    YoY -     55.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 36,499 41,059 36,387 29,175 32,714 34,456 37,920 -2.51%
  QoQ % -11.11% 12.84% 24.72% -10.82% -5.06% -9.14% -
  Horiz. % 96.25% 108.28% 95.96% 76.94% 86.27% 90.86% 100.00%
PBT -1,935 4,948 240 -5,417 -1,287 -4,238 -1,955 -0.68%
  QoQ % -139.11% 1,961.67% 104.43% -320.90% 69.63% -116.78% -
  Horiz. % 98.98% -253.09% -12.28% 277.08% 65.83% 216.78% 100.00%
Tax 804 -756 197 -564 -343 357 8 2,043.53%
  QoQ % 206.35% -483.76% 134.93% -64.43% -196.08% 4,362.50% -
  Horiz. % 10,050.00% -9,450.00% 2,462.50% -7,050.00% -4,287.50% 4,462.50% 100.00%
NP -1,131 4,192 437 -5,981 -1,630 -3,881 -1,947 -30.31%
  QoQ % -126.98% 859.27% 107.31% -266.93% 58.00% -99.33% -
  Horiz. % 58.09% -215.31% -22.44% 307.19% 83.72% 199.33% 100.00%
NP to SH -1,131 4,192 437 -5,981 -1,630 -3,881 -1,947 -30.31%
  QoQ % -126.98% 859.27% 107.31% -266.93% 58.00% -99.33% -
  Horiz. % 58.09% -215.31% -22.44% 307.19% 83.72% 199.33% 100.00%
Tax Rate - % 15.28 % -82.08 % - % - % - % - % -
  QoQ % 0.00% 118.62% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -18.62% 100.00% - - - -
Total Cost 37,630 36,867 35,950 35,156 34,344 38,337 39,867 -3.77%
  QoQ % 2.07% 2.55% 2.26% 2.36% -10.42% -3.84% -
  Horiz. % 94.39% 92.47% 90.17% 88.18% 86.15% 96.16% 100.00%
Net Worth 85,849 86,731 82,258 82,408 89,140 90,018 95,224 -6.66%
  QoQ % -1.02% 5.44% -0.18% -7.55% -0.98% -5.47% -
  Horiz. % 90.16% 91.08% 86.38% 86.54% 93.61% 94.53% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 85,849 86,731 82,258 82,408 89,140 90,018 95,224 -6.66%
  QoQ % -1.02% 5.44% -0.18% -7.55% -0.98% -5.47% -
  Horiz. % 90.16% 91.08% 86.38% 86.54% 93.61% 94.53% 100.00%
NOSH 85,000 85,030 85,686 84,957 84,895 84,923 85,021 -0.02%
  QoQ % -0.04% -0.77% 0.86% 0.07% -0.03% -0.12% -
  Horiz. % 99.97% 100.01% 100.78% 99.92% 99.85% 99.88% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -3.10 % 10.21 % 1.20 % -20.50 % -4.98 % -11.26 % -5.13 % -28.46%
  QoQ % -130.36% 750.83% 105.85% -311.65% 55.77% -119.49% -
  Horiz. % 60.43% -199.03% -23.39% 399.61% 97.08% 219.49% 100.00%
ROE -1.32 % 4.83 % 0.53 % -7.26 % -1.83 % -4.31 % -2.04 % -25.13%
  QoQ % -127.33% 811.32% 107.30% -296.72% 57.54% -111.27% -
  Horiz. % 64.71% -236.76% -25.98% 355.88% 89.71% 211.27% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 42.94 48.29 42.47 34.34 38.53 40.57 44.60 -2.49%
  QoQ % -11.08% 13.70% 23.68% -10.87% -5.03% -9.04% -
  Horiz. % 96.28% 108.27% 95.22% 77.00% 86.39% 90.96% 100.00%
EPS -1.33 4.93 0.51 -7.04 -1.92 -4.57 -2.29 -30.32%
  QoQ % -126.98% 866.67% 107.24% -266.67% 57.99% -99.56% -
  Horiz. % 58.08% -215.28% -22.27% 307.42% 83.84% 199.56% 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 1.0100 1.0200 0.9600 0.9700 1.0500 1.0600 1.1200 -6.64%
  QoQ % -0.98% 6.25% -1.03% -7.62% -0.94% -5.36% -
  Horiz. % 90.18% 91.07% 85.71% 86.61% 93.75% 94.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 41.46 46.64 41.34 33.14 37.16 39.14 43.08 -2.52%
  QoQ % -11.11% 12.82% 24.74% -10.82% -5.06% -9.15% -
  Horiz. % 96.24% 108.26% 95.96% 76.93% 86.26% 90.85% 100.00%
EPS -1.28 4.76 0.50 -6.79 -1.85 -4.41 -2.21 -30.45%
  QoQ % -126.89% 852.00% 107.36% -267.03% 58.05% -99.55% -
  Horiz. % 57.92% -215.38% -22.62% 307.24% 83.71% 199.55% 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 0.9753 0.9853 0.9345 0.9362 1.0126 1.0226 1.0818 -6.66%
  QoQ % -1.01% 5.44% -0.18% -7.54% -0.98% -5.47% -
  Horiz. % 90.16% 91.08% 86.38% 86.54% 93.60% 94.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.3300 0.2800 0.3400 0.4000 0.3600 0.6000 0.3600 -
P/RPS 0.77 0.58 0.80 1.16 0.93 1.48 0.81 -3.31%
  QoQ % 32.76% -27.50% -31.03% 24.73% -37.16% 82.72% -
  Horiz. % 95.06% 71.60% 98.77% 143.21% 114.81% 182.72% 100.00%
P/EPS -24.80 5.68 66.67 -5.68 -18.75 -13.13 -15.72 35.41%
  QoQ % -536.62% -91.48% 1,273.77% 69.71% -42.80% 16.48% -
  Horiz. % 157.76% -36.13% -424.11% 36.13% 119.27% 83.52% 100.00%
EY -4.03 17.61 1.50 -17.60 -5.33 -7.62 -6.36 -26.17%
  QoQ % -122.88% 1,074.00% 108.52% -230.21% 30.05% -19.81% -
  Horiz. % 63.36% -276.89% -23.58% 276.73% 83.81% 119.81% 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 0.33 0.27 0.35 0.41 0.34 0.57 0.32 2.07%
  QoQ % 22.22% -22.86% -14.63% 20.59% -40.35% 78.12% -
  Horiz. % 103.13% 84.38% 109.38% 128.12% 106.25% 178.12% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 24/11/11 26/08/11 30/05/11 24/02/11 29/11/10 26/08/10 -
Price 0.2900 0.2800 0.3000 0.3800 0.3800 0.4600 0.3900 -
P/RPS 0.68 0.58 0.71 1.11 0.99 1.13 0.87 -15.11%
  QoQ % 17.24% -18.31% -36.04% 12.12% -12.39% 29.89% -
  Horiz. % 78.16% 66.67% 81.61% 127.59% 113.79% 129.89% 100.00%
P/EPS -21.79 5.68 58.82 -5.40 -19.79 -10.07 -17.03 17.81%
  QoQ % -483.63% -90.34% 1,189.26% 72.71% -96.52% 40.87% -
  Horiz. % 127.95% -33.35% -345.39% 31.71% 116.21% 59.13% 100.00%
EY -4.59 17.61 1.70 -18.53 -5.05 -9.93 -5.87 -15.09%
  QoQ % -126.06% 935.88% 109.17% -266.93% 49.14% -69.17% -
  Horiz. % 78.19% -300.00% -28.96% 315.67% 86.03% 169.17% 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 0.29 0.27 0.31 0.39 0.36 0.43 0.35 -11.75%
  QoQ % 7.41% -12.90% -20.51% 8.33% -16.28% 22.86% -
  Horiz. % 82.86% 77.14% 88.57% 111.43% 102.86% 122.86% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers