[IQGROUP] QoQ TTM Result on 2011-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
IQGROUP Quarterly Report Q3 Dec11.pdf 
