Highlights

[IQGROUP] QoQ TTM Result on 2009-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 26-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Sep-2009  [#2]
Profit Trend QoQ -     412.39%    YoY -     132.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 141,152 132,760 139,232 155,847 154,822 151,935 144,871 -1.72%
  QoQ % 6.32% -4.65% -10.66% 0.66% 1.90% 4.88% -
  Horiz. % 97.43% 91.64% 96.11% 107.58% 106.87% 104.88% 100.00%
PBT -15,054 -11,977 1,439 539 189 -2,105 -2,874 202.52%
  QoQ % -25.69% -932.31% 166.98% 185.19% 108.98% 26.76% -
  Horiz. % 523.80% 416.74% -50.07% -18.75% -6.58% 73.24% 100.00%
Tax 1,066 564 -106 167 -415 2 -470 -
  QoQ % 89.01% 632.08% -163.47% 140.24% -20,850.00% 100.43% -
  Horiz. % -226.81% -120.00% 22.55% -35.53% 88.30% -0.43% 100.00%
NP -13,988 -11,413 1,333 706 -226 -2,103 -3,344 160.29%
  QoQ % -22.56% -956.19% 88.81% 412.39% 89.25% 37.11% -
  Horiz. % 418.30% 341.30% -39.86% -21.11% 6.76% 62.89% 100.00%
NP to SH -13,988 -11,413 1,333 706 -226 -2,103 -3,344 160.29%
  QoQ % -22.56% -956.19% 88.81% 412.39% 89.25% 37.11% -
  Horiz. % 418.30% 341.30% -39.86% -21.11% 6.76% 62.89% 100.00%
Tax Rate - % - % 7.37 % -30.98 % 219.58 % - % - % -
  QoQ % 0.00% 0.00% 123.79% -114.11% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 3.36% -14.11% 100.00% - -
Total Cost 155,140 144,173 137,899 155,141 155,048 154,038 148,215 3.10%
  QoQ % 7.61% 4.55% -11.11% 0.06% 0.66% 3.93% -
  Horiz. % 104.67% 97.27% 93.04% 104.67% 104.61% 103.93% 100.00%
Net Worth 95,224 96,900 111,535 109,649 110,324 113,615 111,124 -9.81%
  QoQ % -1.73% -13.12% 1.72% -0.61% -2.90% 2.24% -
  Horiz. % 85.69% 87.20% 100.37% 98.67% 99.28% 102.24% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 95,224 96,900 111,535 109,649 110,324 113,615 111,124 -9.81%
  QoQ % -1.73% -13.12% 1.72% -0.61% -2.90% 2.24% -
  Horiz. % 85.69% 87.20% 100.37% 98.67% 99.28% 102.24% 100.00%
NOSH 85,021 85,000 85,141 85,000 84,864 85,425 84,827 0.15%
  QoQ % 0.03% -0.17% 0.17% 0.16% -0.66% 0.70% -
  Horiz. % 100.23% 100.20% 100.37% 100.20% 100.04% 100.70% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -9.91 % -8.60 % 0.96 % 0.45 % -0.15 % -1.38 % -2.31 % 164.73%
  QoQ % -15.23% -995.83% 113.33% 400.00% 89.13% 40.26% -
  Horiz. % 429.00% 372.29% -41.56% -19.48% 6.49% 59.74% 100.00%
ROE -14.69 % -11.78 % 1.20 % 0.64 % -0.20 % -1.85 % -3.01 % 188.56%
  QoQ % -24.70% -1,081.67% 87.50% 420.00% 89.19% 38.54% -
  Horiz. % 488.04% 391.36% -39.87% -21.26% 6.64% 61.46% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 166.02 156.19 163.53 183.35 182.43 177.86 170.78 -1.87%
  QoQ % 6.29% -4.49% -10.81% 0.50% 2.57% 4.15% -
  Horiz. % 97.21% 91.46% 95.75% 107.36% 106.82% 104.15% 100.00%
EPS -16.45 -13.43 1.57 0.83 -0.27 -2.46 -3.94 159.97%
  QoQ % -22.49% -955.41% 89.16% 407.41% 89.02% 37.56% -
  Horiz. % 417.51% 340.86% -39.85% -21.07% 6.85% 62.44% 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 1.1200 1.1400 1.3100 1.2900 1.3000 1.3300 1.3100 -9.95%
  QoQ % -1.75% -12.98% 1.55% -0.77% -2.26% 1.53% -
  Horiz. % 85.50% 87.02% 100.00% 98.47% 99.24% 101.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 160.35 150.82 158.17 177.04 175.88 172.60 164.57 -1.72%
  QoQ % 6.32% -4.65% -10.66% 0.66% 1.90% 4.88% -
  Horiz. % 97.44% 91.64% 96.11% 107.58% 106.87% 104.88% 100.00%
EPS -15.89 -12.97 1.51 0.80 -0.26 -2.39 -3.80 160.23%
  QoQ % -22.51% -958.94% 88.75% 407.69% 89.12% 37.11% -
  Horiz. % 418.16% 341.32% -39.74% -21.05% 6.84% 62.89% 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 1.0818 1.1008 1.2670 1.2456 1.2533 1.2907 1.2624 -9.81%
  QoQ % -1.73% -13.12% 1.72% -0.61% -2.90% 2.24% -
  Horiz. % 85.69% 87.20% 100.36% 98.67% 99.28% 102.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.3600 0.5100 0.8000 0.7000 0.7000 0.7000 0.7000 -
P/RPS 0.22 0.33 0.49 0.38 0.38 0.39 0.41 -34.04%
  QoQ % -33.33% -32.65% 28.95% 0.00% -2.56% -4.88% -
  Horiz. % 53.66% 80.49% 119.51% 92.68% 92.68% 95.12% 100.00%
P/EPS -2.19 -3.80 51.10 84.28 -262.86 -28.43 -17.76 -75.32%
  QoQ % 42.37% -107.44% -39.37% 132.06% -824.59% -60.08% -
  Horiz. % 12.33% 21.40% -287.73% -474.55% 1,480.07% 160.08% 100.00%
EY -45.70 -26.33 1.96 1.19 -0.38 -3.52 -5.63 305.45%
  QoQ % -73.57% -1,443.37% 64.71% 413.16% 89.20% 37.48% -
  Horiz. % 811.72% 467.67% -34.81% -21.14% 6.75% 62.52% 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 0.32 0.45 0.61 0.54 0.54 0.53 0.53 -28.63%
  QoQ % -28.89% -26.23% 12.96% 0.00% 1.89% 0.00% -
  Horiz. % 60.38% 84.91% 115.09% 101.89% 101.89% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 08/07/10 25/02/10 26/11/09 19/08/09 29/05/09 26/02/09 -
Price 0.3900 0.3800 0.5100 0.8000 0.7000 0.5100 0.7000 -
P/RPS 0.23 0.24 0.31 0.44 0.38 0.29 0.41 -32.05%
  QoQ % -4.17% -22.58% -29.55% 15.79% 31.03% -29.27% -
  Horiz. % 56.10% 58.54% 75.61% 107.32% 92.68% 70.73% 100.00%
P/EPS -2.37 -2.83 32.57 96.32 -262.86 -20.72 -17.76 -73.98%
  QoQ % 16.25% -108.69% -66.19% 136.64% -1,168.63% -16.67% -
  Horiz. % 13.34% 15.93% -183.39% -542.34% 1,480.07% 116.67% 100.00%
EY -42.19 -35.33 3.07 1.04 -0.38 -4.83 -5.63 284.36%
  QoQ % -19.42% -1,250.81% 195.19% 373.68% 92.13% 14.21% -
  Horiz. % 749.38% 627.53% -54.53% -18.47% 6.75% 85.79% 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 0.35 0.33 0.39 0.62 0.54 0.38 0.53 -24.22%
  QoQ % 6.06% -15.38% -37.10% 14.81% 42.11% -28.30% -
  Horiz. % 66.04% 62.26% 73.58% 116.98% 101.89% 71.70% 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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers