Highlights

[IQGROUP] QoQ TTM Result on 2011-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Dec-2011  [#3]
Profit Trend QoQ -     16.73%    YoY -     88.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 141,931 145,897 149,246 143,120 139,335 132,732 134,265 3.76%
  QoQ % -2.72% -2.24% 4.28% 2.72% 4.97% -1.14% -
  Horiz. % 105.71% 108.66% 111.16% 106.60% 103.78% 98.86% 100.00%
PBT 2,509 7,645 7,064 -2,164 -1,516 -10,702 -12,897 -
  QoQ % -67.18% 8.22% 426.43% -42.74% 85.83% 17.02% -
  Horiz. % -19.45% -59.28% -54.77% 16.78% 11.75% 82.98% 100.00%
Tax -691 -1,409 -779 -319 -1,466 -353 -542 17.52%
  QoQ % 50.96% -80.87% -144.20% 78.24% -315.30% 34.87% -
  Horiz. % 127.49% 259.96% 143.73% 58.86% 270.48% 65.13% 100.00%
NP 1,818 6,236 6,285 -2,483 -2,982 -11,055 -13,439 -
  QoQ % -70.85% -0.78% 353.12% 16.73% 73.03% 17.74% -
  Horiz. % -13.53% -46.40% -46.77% 18.48% 22.19% 82.26% 100.00%
NP to SH 1,818 6,236 6,285 -2,483 -2,982 -11,055 -13,439 -
  QoQ % -70.85% -0.78% 353.12% 16.73% 73.03% 17.74% -
  Horiz. % -13.53% -46.40% -46.77% 18.48% 22.19% 82.26% 100.00%
Tax Rate 27.54 % 18.43 % 11.03 % - % - % - % - % -
  QoQ % 49.43% 67.09% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 249.68% 167.09% 100.00% - - - -
Total Cost 140,113 139,661 142,961 145,603 142,317 143,787 147,704 -3.45%
  QoQ % 0.32% -2.31% -1.81% 2.31% -1.02% -2.65% -
  Horiz. % 94.86% 94.55% 96.79% 98.58% 96.35% 97.35% 100.00%
Net Worth 83,703 85,191 83,324 85,849 86,731 82,258 82,408 1.04%
  QoQ % -1.75% 2.24% -2.94% -1.02% 5.44% -0.18% -
  Horiz. % 101.57% 103.38% 101.11% 104.18% 105.25% 99.82% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 83,703 85,191 83,324 85,849 86,731 82,258 82,408 1.04%
  QoQ % -1.75% 2.24% -2.94% -1.02% 5.44% -0.18% -
  Horiz. % 101.57% 103.38% 101.11% 104.18% 105.25% 99.82% 100.00%
NOSH 83,703 84,347 85,024 85,000 85,030 85,686 84,957 -0.98%
  QoQ % -0.76% -0.80% 0.03% -0.04% -0.77% 0.86% -
  Horiz. % 98.52% 99.28% 100.08% 100.05% 100.09% 100.86% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 1.28 % 4.27 % 4.21 % -1.73 % -2.14 % -8.33 % -10.01 % -
  QoQ % -70.02% 1.43% 343.35% 19.16% 74.31% 16.78% -
  Horiz. % -12.79% -42.66% -42.06% 17.28% 21.38% 83.22% 100.00%
ROE 2.17 % 7.32 % 7.54 % -2.89 % -3.44 % -13.44 % -16.31 % -
  QoQ % -70.36% -2.92% 360.90% 15.99% 74.40% 17.60% -
  Horiz. % -13.30% -44.88% -46.23% 17.72% 21.09% 82.40% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 169.56 172.97 175.53 168.38 163.86 154.90 158.04 4.79%
  QoQ % -1.97% -1.46% 4.25% 2.76% 5.78% -1.99% -
  Horiz. % 107.29% 109.45% 111.07% 106.54% 103.68% 98.01% 100.00%
EPS 2.17 7.39 7.39 -2.92 -3.51 -12.90 -15.82 -
  QoQ % -70.64% 0.00% 353.08% 16.81% 72.79% 18.46% -
  Horiz. % -13.72% -46.71% -46.71% 18.46% 22.19% 81.54% 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 1.0000 1.0100 0.9800 1.0100 1.0200 0.9600 0.9700 2.05%
  QoQ % -0.99% 3.06% -2.97% -0.98% 6.25% -1.03% -
  Horiz. % 103.09% 104.12% 101.03% 104.12% 105.15% 98.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 161.23 165.74 169.54 162.58 158.28 150.78 152.53 3.76%
  QoQ % -2.72% -2.24% 4.28% 2.72% 4.97% -1.15% -
  Horiz. % 105.70% 108.66% 111.15% 106.59% 103.77% 98.85% 100.00%
EPS 2.07 7.08 7.14 -2.82 -3.39 -12.56 -15.27 -
  QoQ % -70.76% -0.84% 353.19% 16.81% 73.01% 17.75% -
  Horiz. % -13.56% -46.37% -46.76% 18.47% 22.20% 82.25% 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 0.9509 0.9678 0.9466 0.9753 0.9853 0.9345 0.9362 1.04%
  QoQ % -1.75% 2.24% -2.94% -1.01% 5.44% -0.18% -
  Horiz. % 101.57% 103.38% 101.11% 104.18% 105.24% 99.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.3100 0.2900 0.3100 0.3300 0.2800 0.3400 0.4000 -
P/RPS 0.18 0.17 0.18 0.20 0.17 0.22 0.25 -19.62%
  QoQ % 5.88% -5.56% -10.00% 17.65% -22.73% -12.00% -
  Horiz. % 72.00% 68.00% 72.00% 80.00% 68.00% 88.00% 100.00%
P/EPS 14.27 3.92 4.19 -11.30 -7.98 -2.64 -2.53 -
  QoQ % 264.03% -6.44% 137.08% -41.60% -202.27% -4.35% -
  Horiz. % -564.03% -154.94% -165.61% 446.64% 315.42% 104.35% 100.00%
EY 7.01 25.49 23.85 -8.85 -12.52 -37.95 -39.55 -
  QoQ % -72.50% 6.88% 369.49% 29.31% 67.01% 4.05% -
  Horiz. % -17.72% -64.45% -60.30% 22.38% 31.66% 95.95% 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 0.29 0.32 0.33 0.27 0.35 0.41 -16.96%
  QoQ % 6.90% -9.38% -3.03% 22.22% -22.86% -14.63% -
  Horiz. % 75.61% 70.73% 78.05% 80.49% 65.85% 85.37% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 28/08/12 28/05/12 27/02/12 24/11/11 26/08/11 30/05/11 -
Price 0.5700 0.3300 0.3000 0.2900 0.2800 0.3000 0.3800 -
P/RPS 0.34 0.19 0.17 0.17 0.17 0.19 0.24 26.06%
  QoQ % 78.95% 11.76% 0.00% 0.00% -10.53% -20.83% -
  Horiz. % 141.67% 79.17% 70.83% 70.83% 70.83% 79.17% 100.00%
P/EPS 26.24 4.46 4.06 -9.93 -7.98 -2.33 -2.40 -
  QoQ % 488.34% 9.85% 140.89% -24.44% -242.49% 2.92% -
  Horiz. % -1,093.33% -185.83% -169.17% 413.75% 332.50% 97.08% 100.00%
EY 3.81 22.40 24.64 -10.07 -12.52 -43.01 -41.63 -
  QoQ % -82.99% -9.09% 344.69% 19.57% 70.89% -3.31% -
  Horiz. % -9.15% -53.81% -59.19% 24.19% 30.07% 103.31% 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 0.57 0.33 0.31 0.29 0.27 0.31 0.39 28.70%
  QoQ % 72.73% 6.45% 6.90% 7.41% -12.90% -20.51% -
  Horiz. % 146.15% 84.62% 79.49% 74.36% 69.23% 79.49% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS