Highlights

[IQGROUP] QoQ TTM Result on 2010-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     -21.61%    YoY -     -1,675.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 139,335 132,732 134,265 142,060 143,795 141,152 132,760 3.27%
  QoQ % 4.97% -1.14% -5.49% -1.21% 1.87% 6.32% -
  Horiz. % 104.95% 99.98% 101.13% 107.01% 108.31% 106.32% 100.00%
PBT -1,516 -10,702 -12,897 -21,510 -18,579 -15,054 -11,977 -74.76%
  QoQ % 85.83% 17.02% 40.04% -15.78% -23.42% -25.69% -
  Horiz. % 12.66% 89.35% 107.68% 179.59% 155.12% 125.69% 100.00%
Tax -1,466 -353 -542 503 1,305 1,066 564 -
  QoQ % -315.30% 34.87% -207.75% -61.46% 22.42% 89.01% -
  Horiz. % -259.93% -62.59% -96.10% 89.18% 231.38% 189.01% 100.00%
NP -2,982 -11,055 -13,439 -21,007 -17,274 -13,988 -11,413 -59.10%
  QoQ % 73.03% 17.74% 36.03% -21.61% -23.49% -22.56% -
  Horiz. % 26.13% 96.86% 117.75% 184.06% 151.35% 122.56% 100.00%
NP to SH -2,982 -11,055 -13,439 -21,007 -17,274 -13,988 -11,413 -59.10%
  QoQ % 73.03% 17.74% 36.03% -21.61% -23.49% -22.56% -
  Horiz. % 26.13% 96.86% 117.75% 184.06% 151.35% 122.56% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 142,317 143,787 147,704 163,067 161,069 155,140 144,173 -0.86%
  QoQ % -1.02% -2.65% -9.42% 1.24% 3.82% 7.61% -
  Horiz. % 98.71% 99.73% 102.45% 113.11% 111.72% 107.61% 100.00%
Net Worth 86,731 82,258 82,408 89,140 90,018 95,224 96,900 -7.12%
  QoQ % 5.44% -0.18% -7.55% -0.98% -5.47% -1.73% -
  Horiz. % 89.51% 84.89% 85.05% 91.99% 92.90% 98.27% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 86,731 82,258 82,408 89,140 90,018 95,224 96,900 -7.12%
  QoQ % 5.44% -0.18% -7.55% -0.98% -5.47% -1.73% -
  Horiz. % 89.51% 84.89% 85.05% 91.99% 92.90% 98.27% 100.00%
NOSH 85,030 85,686 84,957 84,895 84,923 85,021 85,000 0.02%
  QoQ % -0.77% 0.86% 0.07% -0.03% -0.12% 0.03% -
  Horiz. % 100.04% 100.81% 99.95% 99.88% 99.91% 100.03% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -2.14 % -8.33 % -10.01 % -14.79 % -12.01 % -9.91 % -8.60 % -60.40%
  QoQ % 74.31% 16.78% 32.32% -23.15% -21.19% -15.23% -
  Horiz. % 24.88% 96.86% 116.40% 171.98% 139.65% 115.23% 100.00%
ROE -3.44 % -13.44 % -16.31 % -23.57 % -19.19 % -14.69 % -11.78 % -55.95%
  QoQ % 74.40% 17.60% 30.80% -22.82% -30.63% -24.70% -
  Horiz. % 29.20% 114.09% 138.46% 200.08% 162.90% 124.70% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 163.86 154.90 158.04 167.33 169.32 166.02 156.19 3.24%
  QoQ % 5.78% -1.99% -5.55% -1.18% 1.99% 6.29% -
  Horiz. % 104.91% 99.17% 101.18% 107.13% 108.41% 106.29% 100.00%
EPS -3.51 -12.90 -15.82 -24.74 -20.34 -16.45 -13.43 -59.09%
  QoQ % 72.79% 18.46% 36.05% -21.63% -23.65% -22.49% -
  Horiz. % 26.14% 96.05% 117.80% 184.21% 151.45% 122.49% 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 1.0200 0.9600 0.9700 1.0500 1.0600 1.1200 1.1400 -7.14%
  QoQ % 6.25% -1.03% -7.62% -0.94% -5.36% -1.75% -
  Horiz. % 89.47% 84.21% 85.09% 92.11% 92.98% 98.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 158.28 150.78 152.53 161.38 163.35 160.35 150.82 3.27%
  QoQ % 4.97% -1.15% -5.48% -1.21% 1.87% 6.32% -
  Horiz. % 104.95% 99.97% 101.13% 107.00% 108.31% 106.32% 100.00%
EPS -3.39 -12.56 -15.27 -23.86 -19.62 -15.89 -12.97 -59.09%
  QoQ % 73.01% 17.75% 36.00% -21.61% -23.47% -22.51% -
  Horiz. % 26.14% 96.84% 117.73% 183.96% 151.27% 122.51% 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 0.9853 0.9345 0.9362 1.0126 1.0226 1.0818 1.1008 -7.12%
  QoQ % 5.44% -0.18% -7.54% -0.98% -5.47% -1.73% -
  Horiz. % 89.51% 84.89% 85.05% 91.99% 92.90% 98.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.2800 0.3400 0.4000 0.3600 0.6000 0.3600 0.5100 -
P/RPS 0.17 0.22 0.25 0.22 0.35 0.22 0.33 -35.71%
  QoQ % -22.73% -12.00% 13.64% -37.14% 59.09% -33.33% -
  Horiz. % 51.52% 66.67% 75.76% 66.67% 106.06% 66.67% 100.00%
P/EPS -7.98 -2.64 -2.53 -1.45 -2.95 -2.19 -3.80 63.91%
  QoQ % -202.27% -4.35% -74.48% 50.85% -34.70% 42.37% -
  Horiz. % 210.00% 69.47% 66.58% 38.16% 77.63% 57.63% 100.00%
EY -12.52 -37.95 -39.55 -68.73 -33.90 -45.70 -26.33 -39.05%
  QoQ % 67.01% 4.05% 42.46% -102.74% 25.82% -73.57% -
  Horiz. % 47.55% 144.13% 150.21% 261.03% 128.75% 173.57% 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 0.27 0.35 0.41 0.34 0.57 0.32 0.45 -28.84%
  QoQ % -22.86% -14.63% 20.59% -40.35% 78.12% -28.89% -
  Horiz. % 60.00% 77.78% 91.11% 75.56% 126.67% 71.11% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 26/08/11 30/05/11 24/02/11 29/11/10 26/08/10 08/07/10 -
Price 0.2800 0.3000 0.3800 0.3800 0.4600 0.3900 0.3800 -
P/RPS 0.17 0.19 0.24 0.23 0.27 0.23 0.24 -20.52%
  QoQ % -10.53% -20.83% 4.35% -14.81% 17.39% -4.17% -
  Horiz. % 70.83% 79.17% 100.00% 95.83% 112.50% 95.83% 100.00%
P/EPS -7.98 -2.33 -2.40 -1.54 -2.26 -2.37 -2.83 99.47%
  QoQ % -242.49% 2.92% -55.84% 31.86% 4.64% 16.25% -
  Horiz. % 281.98% 82.33% 84.81% 54.42% 79.86% 83.75% 100.00%
EY -12.52 -43.01 -41.63 -65.12 -44.22 -42.19 -35.33 -49.89%
  QoQ % 70.89% -3.31% 36.07% -47.26% -4.81% -19.42% -
  Horiz. % 35.44% 121.74% 117.83% 184.32% 125.16% 119.42% 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 0.27 0.31 0.39 0.36 0.43 0.35 0.33 -12.51%
  QoQ % -12.90% -20.51% 8.33% -16.28% 22.86% 6.06% -
  Horiz. % 81.82% 93.94% 118.18% 109.09% 130.30% 106.06% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 
Partners & Brokers