Highlights

[IQGROUP] QoQ TTM Result on 2008-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 26-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Dec-2008  [#3]
Profit Trend QoQ -     -55.39%    YoY -     -161.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 155,847 154,822 151,935 144,871 133,079 132,858 139,312 7.76%
  QoQ % 0.66% 1.90% 4.88% 8.86% 0.17% -4.63% -
  Horiz. % 111.87% 111.13% 109.06% 103.99% 95.53% 95.37% 100.00%
PBT 539 189 -2,105 -2,874 -815 263 2,188 -60.67%
  QoQ % 185.19% 108.98% 26.76% -252.64% -409.89% -87.98% -
  Horiz. % 24.63% 8.64% -96.21% -131.35% -37.25% 12.02% 100.00%
Tax 167 -415 2 -470 -1,337 -697 -1,009 -
  QoQ % 140.24% -20,850.00% 100.43% 64.85% -91.82% 30.92% -
  Horiz. % -16.55% 41.13% -0.20% 46.58% 132.51% 69.08% 100.00%
NP 706 -226 -2,103 -3,344 -2,152 -434 1,179 -28.93%
  QoQ % 412.39% 89.25% 37.11% -55.39% -395.85% -136.81% -
  Horiz. % 59.88% -19.17% -178.37% -283.63% -182.53% -36.81% 100.00%
NP to SH 706 -226 -2,103 -3,344 -2,152 -434 1,179 -28.93%
  QoQ % 412.39% 89.25% 37.11% -55.39% -395.85% -136.81% -
  Horiz. % 59.88% -19.17% -178.37% -283.63% -182.53% -36.81% 100.00%
Tax Rate -30.98 % 219.58 % - % - % - % 265.02 % 46.12 % -
  QoQ % -114.11% 0.00% 0.00% 0.00% 0.00% 474.63% -
  Horiz. % -67.17% 476.11% 0.00% 0.00% 0.00% 574.63% 100.00%
Total Cost 155,141 155,048 154,038 148,215 135,231 133,292 138,133 8.04%
  QoQ % 0.06% 0.66% 3.93% 9.60% 1.45% -3.50% -
  Horiz. % 112.31% 112.25% 111.51% 107.30% 97.90% 96.50% 100.00%
Net Worth 109,649 110,324 113,615 111,124 106,890 106,207 107,309 1.45%
  QoQ % -0.61% -2.90% 2.24% 3.96% 0.64% -1.03% -
  Horiz. % 102.18% 102.81% 105.88% 103.55% 99.61% 98.97% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 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
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 109,649 110,324 113,615 111,124 106,890 106,207 107,309 1.45%
  QoQ % -0.61% -2.90% 2.24% 3.96% 0.64% -1.03% -
  Horiz. % 102.18% 102.81% 105.88% 103.55% 99.61% 98.97% 100.00%
NOSH 85,000 84,864 85,425 84,827 84,833 84,965 85,166 -0.13%
  QoQ % 0.16% -0.66% 0.70% -0.01% -0.16% -0.24% -
  Horiz. % 99.80% 99.65% 100.30% 99.60% 99.61% 99.76% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.45 % -0.15 % -1.38 % -2.31 % -1.62 % -0.33 % 0.85 % -34.53%
  QoQ % 400.00% 89.13% 40.26% -42.59% -390.91% -138.82% -
  Horiz. % 52.94% -17.65% -162.35% -271.76% -190.59% -38.82% 100.00%
ROE 0.64 % -0.20 % -1.85 % -3.01 % -2.01 % -0.41 % 1.10 % -30.28%
  QoQ % 420.00% 89.19% 38.54% -49.75% -390.24% -137.27% -
  Horiz. % 58.18% -18.18% -168.18% -273.64% -182.73% -37.27% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 183.35 182.43 177.86 170.78 156.87 156.37 163.58 7.90%
  QoQ % 0.50% 2.57% 4.15% 8.87% 0.32% -4.41% -
  Horiz. % 112.09% 111.52% 108.73% 104.40% 95.90% 95.59% 100.00%
EPS 0.83 -0.27 -2.46 -3.94 -2.54 -0.51 1.38 -28.73%
  QoQ % 407.41% 89.02% 37.56% -55.12% -398.04% -136.96% -
  Horiz. % 60.14% -19.57% -178.26% -285.51% -184.06% -36.96% 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 1.2900 1.3000 1.3300 1.3100 1.2600 1.2500 1.2600 1.58%
  QoQ % -0.77% -2.26% 1.53% 3.97% 0.80% -0.79% -
  Horiz. % 102.38% 103.17% 105.56% 103.97% 100.00% 99.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 177.04 175.88 172.60 164.57 151.18 150.93 158.26 7.75%
  QoQ % 0.66% 1.90% 4.88% 8.86% 0.17% -4.63% -
  Horiz. % 111.87% 111.13% 109.06% 103.99% 95.53% 95.37% 100.00%
EPS 0.80 -0.26 -2.39 -3.80 -2.44 -0.49 1.34 -29.08%
  QoQ % 407.69% 89.12% 37.11% -55.74% -397.96% -136.57% -
  Horiz. % 59.70% -19.40% -178.36% -283.58% -182.09% -36.57% 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 1.2456 1.2533 1.2907 1.2624 1.2143 1.2065 1.2190 1.45%
  QoQ % -0.61% -2.90% 2.24% 3.96% 0.65% -1.03% -
  Horiz. % 102.18% 102.81% 105.88% 103.56% 99.61% 98.97% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.7000 0.7000 0.7000 0.7000 0.7500 0.5700 0.6800 -
P/RPS 0.38 0.38 0.39 0.41 0.48 0.36 0.42 -6.45%
  QoQ % 0.00% -2.56% -4.88% -14.58% 33.33% -14.29% -
  Horiz. % 90.48% 90.48% 92.86% 97.62% 114.29% 85.71% 100.00%
P/EPS 84.28 -262.86 -28.43 -17.76 -29.57 -111.59 49.12 43.27%
  QoQ % 132.06% -824.59% -60.08% 39.94% 73.50% -327.18% -
  Horiz. % 171.58% -535.14% -57.88% -36.16% -60.20% -227.18% 100.00%
EY 1.19 -0.38 -3.52 -5.63 -3.38 -0.90 2.04 -30.16%
  QoQ % 413.16% 89.20% 37.48% -66.57% -275.56% -144.12% -
  Horiz. % 58.33% -18.63% -172.55% -275.98% -165.69% -44.12% 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 0.54 0.54 0.53 0.53 0.60 0.46 0.54 -
  QoQ % 0.00% 1.89% 0.00% -11.67% 30.43% -14.81% -
  Horiz. % 100.00% 100.00% 98.15% 98.15% 111.11% 85.19% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 19/08/09 29/05/09 26/02/09 27/11/08 15/08/08 30/05/08 -
Price 0.8000 0.7000 0.5100 0.7000 0.4700 0.5100 0.6900 -
P/RPS 0.44 0.38 0.29 0.41 0.30 0.33 0.42 3.15%
  QoQ % 15.79% 31.03% -29.27% 36.67% -9.09% -21.43% -
  Horiz. % 104.76% 90.48% 69.05% 97.62% 71.43% 78.57% 100.00%
P/EPS 96.32 -262.86 -20.72 -17.76 -18.53 -99.84 49.84 55.09%
  QoQ % 136.64% -1,168.63% -16.67% 4.16% 81.44% -300.32% -
  Horiz. % 193.26% -527.41% -41.57% -35.63% -37.18% -200.32% 100.00%
EY 1.04 -0.38 -4.83 -5.63 -5.40 -1.00 2.01 -35.52%
  QoQ % 373.68% 92.13% 14.21% -4.26% -440.00% -149.75% -
  Horiz. % 51.74% -18.91% -240.30% -280.10% -268.66% -49.75% 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 0.62 0.54 0.38 0.53 0.37 0.41 0.55 8.31%
  QoQ % 14.81% 42.11% -28.30% 43.24% -9.76% -25.45% -
  Horiz. % 112.73% 98.18% 69.09% 96.36% 67.27% 74.55% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers