Highlights

[IQGROUP] QoQ TTM Result on 2011-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 24-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Sep-2011  [#2]
Profit Trend QoQ -     73.03%    YoY -     82.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 145,897 149,246 143,120 139,335 132,732 134,265 142,060 1.79%
  QoQ % -2.24% 4.28% 2.72% 4.97% -1.14% -5.49% -
  Horiz. % 102.70% 105.06% 100.75% 98.08% 93.43% 94.51% 100.00%
PBT 7,645 7,064 -2,164 -1,516 -10,702 -12,897 -21,510 -
  QoQ % 8.22% 426.43% -42.74% 85.83% 17.02% 40.04% -
  Horiz. % -35.54% -32.84% 10.06% 7.05% 49.75% 59.96% 100.00%
Tax -1,409 -779 -319 -1,466 -353 -542 503 -
  QoQ % -80.87% -144.20% 78.24% -315.30% 34.87% -207.75% -
  Horiz. % -280.12% -154.87% -63.42% -291.45% -70.18% -107.75% 100.00%
NP 6,236 6,285 -2,483 -2,982 -11,055 -13,439 -21,007 -
  QoQ % -0.78% 353.12% 16.73% 73.03% 17.74% 36.03% -
  Horiz. % -29.69% -29.92% 11.82% 14.20% 52.63% 63.97% 100.00%
NP to SH 6,236 6,285 -2,483 -2,982 -11,055 -13,439 -21,007 -
  QoQ % -0.78% 353.12% 16.73% 73.03% 17.74% 36.03% -
  Horiz. % -29.69% -29.92% 11.82% 14.20% 52.63% 63.97% 100.00%
Tax Rate 18.43 % 11.03 % - % - % - % - % - % -
  QoQ % 67.09% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 167.09% 100.00% - - - - -
Total Cost 139,661 142,961 145,603 142,317 143,787 147,704 163,067 -9.82%
  QoQ % -2.31% -1.81% 2.31% -1.02% -2.65% -9.42% -
  Horiz. % 85.65% 87.67% 89.29% 87.28% 88.18% 90.58% 100.00%
Net Worth 85,191 83,324 85,849 86,731 82,258 82,408 89,140 -2.98%
  QoQ % 2.24% -2.94% -1.02% 5.44% -0.18% -7.55% -
  Horiz. % 95.57% 93.48% 96.31% 97.30% 92.28% 92.45% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 85,191 83,324 85,849 86,731 82,258 82,408 89,140 -2.98%
  QoQ % 2.24% -2.94% -1.02% 5.44% -0.18% -7.55% -
  Horiz. % 95.57% 93.48% 96.31% 97.30% 92.28% 92.45% 100.00%
NOSH 84,347 85,024 85,000 85,030 85,686 84,957 84,895 -0.43%
  QoQ % -0.80% 0.03% -0.04% -0.77% 0.86% 0.07% -
  Horiz. % 99.35% 100.15% 100.12% 100.16% 100.93% 100.07% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.27 % 4.21 % -1.73 % -2.14 % -8.33 % -10.01 % -14.79 % -
  QoQ % 1.43% 343.35% 19.16% 74.31% 16.78% 32.32% -
  Horiz. % -28.87% -28.47% 11.70% 14.47% 56.32% 67.68% 100.00%
ROE 7.32 % 7.54 % -2.89 % -3.44 % -13.44 % -16.31 % -23.57 % -
  QoQ % -2.92% 360.90% 15.99% 74.40% 17.60% 30.80% -
  Horiz. % -31.06% -31.99% 12.26% 14.59% 57.02% 69.20% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 172.97 175.53 168.38 163.86 154.90 158.04 167.33 2.24%
  QoQ % -1.46% 4.25% 2.76% 5.78% -1.99% -5.55% -
  Horiz. % 103.37% 104.90% 100.63% 97.93% 92.57% 94.45% 100.00%
EPS 7.39 7.39 -2.92 -3.51 -12.90 -15.82 -24.74 -
  QoQ % 0.00% 353.08% 16.81% 72.79% 18.46% 36.05% -
  Horiz. % -29.87% -29.87% 11.80% 14.19% 52.14% 63.95% 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 0.9800 1.0100 1.0200 0.9600 0.9700 1.0500 -2.56%
  QoQ % 3.06% -2.97% -0.98% 6.25% -1.03% -7.62% -
  Horiz. % 96.19% 93.33% 96.19% 97.14% 91.43% 92.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 165.74 169.54 162.58 158.28 150.78 152.53 161.38 1.79%
  QoQ % -2.24% 4.28% 2.72% 4.97% -1.15% -5.48% -
  Horiz. % 102.70% 105.06% 100.74% 98.08% 93.43% 94.52% 100.00%
EPS 7.08 7.14 -2.82 -3.39 -12.56 -15.27 -23.86 -
  QoQ % -0.84% 353.19% 16.81% 73.01% 17.75% 36.00% -
  Horiz. % -29.67% -29.92% 11.82% 14.21% 52.64% 64.00% 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 0.9678 0.9466 0.9753 0.9853 0.9345 0.9362 1.0126 -2.97%
  QoQ % 2.24% -2.94% -1.01% 5.44% -0.18% -7.54% -
  Horiz. % 95.58% 93.48% 96.32% 97.30% 92.29% 92.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.2900 0.3100 0.3300 0.2800 0.3400 0.4000 0.3600 -
P/RPS 0.17 0.18 0.20 0.17 0.22 0.25 0.22 -15.81%
  QoQ % -5.56% -10.00% 17.65% -22.73% -12.00% 13.64% -
  Horiz. % 77.27% 81.82% 90.91% 77.27% 100.00% 113.64% 100.00%
P/EPS 3.92 4.19 -11.30 -7.98 -2.64 -2.53 -1.45 -
  QoQ % -6.44% 137.08% -41.60% -202.27% -4.35% -74.48% -
  Horiz. % -270.34% -288.97% 779.31% 550.34% 182.07% 174.48% 100.00%
EY 25.49 23.85 -8.85 -12.52 -37.95 -39.55 -68.73 -
  QoQ % 6.88% 369.49% 29.31% 67.01% 4.05% 42.46% -
  Horiz. % -37.09% -34.70% 12.88% 18.22% 55.22% 57.54% 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 0.32 0.33 0.27 0.35 0.41 0.34 -10.07%
  QoQ % -9.38% -3.03% 22.22% -22.86% -14.63% 20.59% -
  Horiz. % 85.29% 94.12% 97.06% 79.41% 102.94% 120.59% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 28/05/12 27/02/12 24/11/11 26/08/11 30/05/11 24/02/11 -
Price 0.3300 0.3000 0.2900 0.2800 0.3000 0.3800 0.3800 -
P/RPS 0.19 0.17 0.17 0.17 0.19 0.24 0.23 -11.97%
  QoQ % 11.76% 0.00% 0.00% -10.53% -20.83% 4.35% -
  Horiz. % 82.61% 73.91% 73.91% 73.91% 82.61% 104.35% 100.00%
P/EPS 4.46 4.06 -9.93 -7.98 -2.33 -2.40 -1.54 -
  QoQ % 9.85% 140.89% -24.44% -242.49% 2.92% -55.84% -
  Horiz. % -289.61% -263.64% 644.81% 518.18% 151.30% 155.84% 100.00%
EY 22.40 24.64 -10.07 -12.52 -43.01 -41.63 -65.12 -
  QoQ % -9.09% 344.69% 19.57% 70.89% -3.31% 36.07% -
  Horiz. % -34.40% -37.84% 15.46% 19.23% 66.05% 63.93% 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 0.31 0.29 0.27 0.31 0.39 0.36 -5.64%
  QoQ % 6.45% 6.90% 7.41% -12.90% -20.51% 8.33% -
  Horiz. % 91.67% 86.11% 80.56% 75.00% 86.11% 108.33% 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