Highlights

[IQGROUP] QoQ TTM Result on 2010-06-30 [#1]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Jun-2010  [#1]
Profit Trend QoQ -     -22.56%    YoY -     -6,089.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 134,265 142,060 143,795 141,152 132,760 139,232 155,847 -9.47%
  QoQ % -5.49% -1.21% 1.87% 6.32% -4.65% -10.66% -
  Horiz. % 86.15% 91.15% 92.27% 90.57% 85.19% 89.34% 100.00%
PBT -12,897 -21,510 -18,579 -15,054 -11,977 1,439 539 -
  QoQ % 40.04% -15.78% -23.42% -25.69% -932.31% 166.98% -
  Horiz. % -2,392.76% -3,990.72% -3,446.94% -2,792.95% -2,222.08% 266.98% 100.00%
Tax -542 503 1,305 1,066 564 -106 167 -
  QoQ % -207.75% -61.46% 22.42% 89.01% 632.08% -163.47% -
  Horiz. % -324.55% 301.20% 781.44% 638.32% 337.72% -63.47% 100.00%
NP -13,439 -21,007 -17,274 -13,988 -11,413 1,333 706 -
  QoQ % 36.03% -21.61% -23.49% -22.56% -956.19% 88.81% -
  Horiz. % -1,903.54% -2,975.50% -2,446.74% -1,981.30% -1,616.57% 188.81% 100.00%
NP to SH -13,439 -21,007 -17,274 -13,988 -11,413 1,333 706 -
  QoQ % 36.03% -21.61% -23.49% -22.56% -956.19% 88.81% -
  Horiz. % -1,903.54% -2,975.50% -2,446.74% -1,981.30% -1,616.57% 188.81% 100.00%
Tax Rate - % - % - % - % - % 7.37 % -30.98 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 123.79% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% -23.79% 100.00%
Total Cost 147,704 163,067 161,069 155,140 144,173 137,899 155,141 -3.22%
  QoQ % -9.42% 1.24% 3.82% 7.61% 4.55% -11.11% -
  Horiz. % 95.21% 105.11% 103.82% 100.00% 92.93% 88.89% 100.00%
Net Worth 82,408 89,140 90,018 95,224 96,900 111,535 109,649 -17.35%
  QoQ % -7.55% -0.98% -5.47% -1.73% -13.12% 1.72% -
  Horiz. % 75.16% 81.30% 82.10% 86.84% 88.37% 101.72% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 82,408 89,140 90,018 95,224 96,900 111,535 109,649 -17.35%
  QoQ % -7.55% -0.98% -5.47% -1.73% -13.12% 1.72% -
  Horiz. % 75.16% 81.30% 82.10% 86.84% 88.37% 101.72% 100.00%
NOSH 84,957 84,895 84,923 85,021 85,000 85,141 85,000 -0.03%
  QoQ % 0.07% -0.03% -0.12% 0.03% -0.17% 0.17% -
  Horiz. % 99.95% 99.88% 99.91% 100.03% 100.00% 100.17% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -10.01 % -14.79 % -12.01 % -9.91 % -8.60 % 0.96 % 0.45 % -
  QoQ % 32.32% -23.15% -21.19% -15.23% -995.83% 113.33% -
  Horiz. % -2,224.44% -3,286.67% -2,668.89% -2,202.22% -1,911.11% 213.33% 100.00%
ROE -16.31 % -23.57 % -19.19 % -14.69 % -11.78 % 1.20 % 0.64 % -
  QoQ % 30.80% -22.82% -30.63% -24.70% -1,081.67% 87.50% -
  Horiz. % -2,548.44% -3,682.81% -2,998.44% -2,295.31% -1,840.62% 187.50% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 158.04 167.33 169.32 166.02 156.19 163.53 183.35 -9.44%
  QoQ % -5.55% -1.18% 1.99% 6.29% -4.49% -10.81% -
  Horiz. % 86.20% 91.26% 92.35% 90.55% 85.19% 89.19% 100.00%
EPS -15.82 -24.74 -20.34 -16.45 -13.43 1.57 0.83 -
  QoQ % 36.05% -21.63% -23.65% -22.49% -955.41% 89.16% -
  Horiz. % -1,906.02% -2,980.72% -2,450.60% -1,981.93% -1,618.07% 189.16% 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 0.9700 1.0500 1.0600 1.1200 1.1400 1.3100 1.2900 -17.32%
  QoQ % -7.62% -0.94% -5.36% -1.75% -12.98% 1.55% -
  Horiz. % 75.19% 81.40% 82.17% 86.82% 88.37% 101.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 152.53 161.38 163.35 160.35 150.82 158.17 177.04 -9.47%
  QoQ % -5.48% -1.21% 1.87% 6.32% -4.65% -10.66% -
  Horiz. % 86.16% 91.15% 92.27% 90.57% 85.19% 89.34% 100.00%
EPS -15.27 -23.86 -19.62 -15.89 -12.97 1.51 0.80 -
  QoQ % 36.00% -21.61% -23.47% -22.51% -958.94% 88.75% -
  Horiz. % -1,908.75% -2,982.50% -2,452.50% -1,986.25% -1,621.25% 188.75% 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 0.9362 1.0126 1.0226 1.0818 1.1008 1.2670 1.2456 -17.35%
  QoQ % -7.54% -0.98% -5.47% -1.73% -13.12% 1.72% -
  Horiz. % 75.16% 81.29% 82.10% 86.85% 88.38% 101.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.4000 0.3600 0.6000 0.3600 0.5100 0.8000 0.7000 -
P/RPS 0.25 0.22 0.35 0.22 0.33 0.49 0.38 -24.38%
  QoQ % 13.64% -37.14% 59.09% -33.33% -32.65% 28.95% -
  Horiz. % 65.79% 57.89% 92.11% 57.89% 86.84% 128.95% 100.00%
P/EPS -2.53 -1.45 -2.95 -2.19 -3.80 51.10 84.28 -
  QoQ % -74.48% 50.85% -34.70% 42.37% -107.44% -39.37% -
  Horiz. % -3.00% -1.72% -3.50% -2.60% -4.51% 60.63% 100.00%
EY -39.55 -68.73 -33.90 -45.70 -26.33 1.96 1.19 -
  QoQ % 42.46% -102.74% 25.82% -73.57% -1,443.37% 64.71% -
  Horiz. % -3,323.53% -5,775.63% -2,848.74% -3,840.34% -2,212.60% 164.71% 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 0.41 0.34 0.57 0.32 0.45 0.61 0.54 -16.79%
  QoQ % 20.59% -40.35% 78.12% -28.89% -26.23% 12.96% -
  Horiz. % 75.93% 62.96% 105.56% 59.26% 83.33% 112.96% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 24/02/11 29/11/10 26/08/10 08/07/10 25/02/10 26/11/09 -
Price 0.3800 0.3800 0.4600 0.3900 0.3800 0.5100 0.8000 -
P/RPS 0.24 0.23 0.27 0.23 0.24 0.31 0.44 -33.27%
  QoQ % 4.35% -14.81% 17.39% -4.17% -22.58% -29.55% -
  Horiz. % 54.55% 52.27% 61.36% 52.27% 54.55% 70.45% 100.00%
P/EPS -2.40 -1.54 -2.26 -2.37 -2.83 32.57 96.32 -
  QoQ % -55.84% 31.86% 4.64% 16.25% -108.69% -66.19% -
  Horiz. % -2.49% -1.60% -2.35% -2.46% -2.94% 33.81% 100.00%
EY -41.63 -65.12 -44.22 -42.19 -35.33 3.07 1.04 -
  QoQ % 36.07% -47.26% -4.81% -19.42% -1,250.81% 195.19% -
  Horiz. % -4,002.89% -6,261.54% -4,251.92% -4,056.73% -3,397.12% 295.19% 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 0.39 0.36 0.43 0.35 0.33 0.39 0.62 -26.61%
  QoQ % 8.33% -16.28% 22.86% 6.06% -15.38% -37.10% -
  Horiz. % 62.90% 58.06% 69.35% 56.45% 53.23% 62.90% 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.
 


 

173  418  548  1157 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.39+0.005 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.015 
 HSI-C7J 0.125-0.025 
 MTAG 0.615-0.005 
 DGB-WB 0.020.00 
 ARMADA 0.49-0.005 
 PRESBHD 0.455-0.03 
 IFCAMSC 0.495-0.02 
Partners & Brokers