Highlights

[IQGROUP] QoQ TTM Result on 2010-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 29-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Sep-2010  [#2]
Profit Trend QoQ -     -23.49%    YoY -     -2,546.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 132,732 134,265 142,060 143,795 141,152 132,760 139,232 -3.15%
  QoQ % -1.14% -5.49% -1.21% 1.87% 6.32% -4.65% -
  Horiz. % 95.33% 96.43% 102.03% 103.28% 101.38% 95.35% 100.00%
PBT -10,702 -12,897 -21,510 -18,579 -15,054 -11,977 1,439 -
  QoQ % 17.02% 40.04% -15.78% -23.42% -25.69% -932.31% -
  Horiz. % -743.71% -896.25% -1,494.79% -1,291.10% -1,046.14% -832.31% 100.00%
Tax -353 -542 503 1,305 1,066 564 -106 123.50%
  QoQ % 34.87% -207.75% -61.46% 22.42% 89.01% 632.08% -
  Horiz. % 333.02% 511.32% -474.53% -1,231.13% -1,005.66% -532.08% 100.00%
NP -11,055 -13,439 -21,007 -17,274 -13,988 -11,413 1,333 -
  QoQ % 17.74% 36.03% -21.61% -23.49% -22.56% -956.19% -
  Horiz. % -829.33% -1,008.18% -1,575.92% -1,295.87% -1,049.36% -856.19% 100.00%
NP to SH -11,055 -13,439 -21,007 -17,274 -13,988 -11,413 1,333 -
  QoQ % 17.74% 36.03% -21.61% -23.49% -22.56% -956.19% -
  Horiz. % -829.33% -1,008.18% -1,575.92% -1,295.87% -1,049.36% -856.19% 100.00%
Tax Rate - % - % - % - % - % - % 7.37 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 143,787 147,704 163,067 161,069 155,140 144,173 137,899 2.83%
  QoQ % -2.65% -9.42% 1.24% 3.82% 7.61% 4.55% -
  Horiz. % 104.27% 107.11% 118.25% 116.80% 112.50% 104.55% 100.00%
Net Worth 82,258 82,408 89,140 90,018 95,224 96,900 111,535 -18.42%
  QoQ % -0.18% -7.55% -0.98% -5.47% -1.73% -13.12% -
  Horiz. % 73.75% 73.89% 79.92% 80.71% 85.38% 86.88% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 82,258 82,408 89,140 90,018 95,224 96,900 111,535 -18.42%
  QoQ % -0.18% -7.55% -0.98% -5.47% -1.73% -13.12% -
  Horiz. % 73.75% 73.89% 79.92% 80.71% 85.38% 86.88% 100.00%
NOSH 85,686 84,957 84,895 84,923 85,021 85,000 85,141 0.43%
  QoQ % 0.86% 0.07% -0.03% -0.12% 0.03% -0.17% -
  Horiz. % 100.64% 99.78% 99.71% 99.74% 99.86% 99.83% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -8.33 % -10.01 % -14.79 % -12.01 % -9.91 % -8.60 % 0.96 % -
  QoQ % 16.78% 32.32% -23.15% -21.19% -15.23% -995.83% -
  Horiz. % -867.71% -1,042.71% -1,540.62% -1,251.04% -1,032.29% -895.83% 100.00%
ROE -13.44 % -16.31 % -23.57 % -19.19 % -14.69 % -11.78 % 1.20 % -
  QoQ % 17.60% 30.80% -22.82% -30.63% -24.70% -1,081.67% -
  Horiz. % -1,120.00% -1,359.17% -1,964.17% -1,599.17% -1,224.17% -981.67% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 154.90 158.04 167.33 169.32 166.02 156.19 163.53 -3.56%
  QoQ % -1.99% -5.55% -1.18% 1.99% 6.29% -4.49% -
  Horiz. % 94.72% 96.64% 102.32% 103.54% 101.52% 95.51% 100.00%
EPS -12.90 -15.82 -24.74 -20.34 -16.45 -13.43 1.57 -
  QoQ % 18.46% 36.05% -21.63% -23.65% -22.49% -955.41% -
  Horiz. % -821.66% -1,007.64% -1,575.80% -1,295.54% -1,047.77% -855.41% 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 0.9600 0.9700 1.0500 1.0600 1.1200 1.1400 1.3100 -18.76%
  QoQ % -1.03% -7.62% -0.94% -5.36% -1.75% -12.98% -
  Horiz. % 73.28% 74.05% 80.15% 80.92% 85.50% 87.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 150.78 152.53 161.38 163.35 160.35 150.82 158.17 -3.15%
  QoQ % -1.15% -5.48% -1.21% 1.87% 6.32% -4.65% -
  Horiz. % 95.33% 96.43% 102.03% 103.27% 101.38% 95.35% 100.00%
EPS -12.56 -15.27 -23.86 -19.62 -15.89 -12.97 1.51 -
  QoQ % 17.75% 36.00% -21.61% -23.47% -22.51% -958.94% -
  Horiz. % -831.79% -1,011.26% -1,580.13% -1,299.34% -1,052.32% -858.94% 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 0.9345 0.9362 1.0126 1.0226 1.0818 1.1008 1.2670 -18.41%
  QoQ % -0.18% -7.54% -0.98% -5.47% -1.73% -13.12% -
  Horiz. % 73.76% 73.89% 79.92% 80.71% 85.38% 86.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.3400 0.4000 0.3600 0.6000 0.3600 0.5100 0.8000 -
P/RPS 0.22 0.25 0.22 0.35 0.22 0.33 0.49 -41.45%
  QoQ % -12.00% 13.64% -37.14% 59.09% -33.33% -32.65% -
  Horiz. % 44.90% 51.02% 44.90% 71.43% 44.90% 67.35% 100.00%
P/EPS -2.64 -2.53 -1.45 -2.95 -2.19 -3.80 51.10 -
  QoQ % -4.35% -74.48% 50.85% -34.70% 42.37% -107.44% -
  Horiz. % -5.17% -4.95% -2.84% -5.77% -4.29% -7.44% 100.00%
EY -37.95 -39.55 -68.73 -33.90 -45.70 -26.33 1.96 -
  QoQ % 4.05% 42.46% -102.74% 25.82% -73.57% -1,443.37% -
  Horiz. % -1,936.22% -2,017.86% -3,506.63% -1,729.59% -2,331.63% -1,343.37% 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 0.41 0.34 0.57 0.32 0.45 0.61 -31.02%
  QoQ % -14.63% 20.59% -40.35% 78.12% -28.89% -26.23% -
  Horiz. % 57.38% 67.21% 55.74% 93.44% 52.46% 73.77% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 30/05/11 24/02/11 29/11/10 26/08/10 08/07/10 25/02/10 -
Price 0.3000 0.3800 0.3800 0.4600 0.3900 0.3800 0.5100 -
P/RPS 0.19 0.24 0.23 0.27 0.23 0.24 0.31 -27.91%
  QoQ % -20.83% 4.35% -14.81% 17.39% -4.17% -22.58% -
  Horiz. % 61.29% 77.42% 74.19% 87.10% 74.19% 77.42% 100.00%
P/EPS -2.33 -2.40 -1.54 -2.26 -2.37 -2.83 32.57 -
  QoQ % 2.92% -55.84% 31.86% 4.64% 16.25% -108.69% -
  Horiz. % -7.15% -7.37% -4.73% -6.94% -7.28% -8.69% 100.00%
EY -43.01 -41.63 -65.12 -44.22 -42.19 -35.33 3.07 -
  QoQ % -3.31% 36.07% -47.26% -4.81% -19.42% -1,250.81% -
  Horiz. % -1,400.98% -1,356.03% -2,121.17% -1,440.39% -1,374.27% -1,150.81% 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 0.31 0.39 0.36 0.43 0.35 0.33 0.39 -14.23%
  QoQ % -20.51% 8.33% -16.28% 22.86% 6.06% -15.38% -
  Horiz. % 79.49% 100.00% 92.31% 110.26% 89.74% 84.62% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers