Highlights

[IQGROUP] QoQ TTM Result on 2010-03-31 [#4]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 08-Jul-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Mar-2010  [#4]
Profit Trend QoQ -     -956.19%    YoY -     -442.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 142,060 143,795 141,152 132,760 139,232 155,847 154,822 -5.56%
  QoQ % -1.21% 1.87% 6.32% -4.65% -10.66% 0.66% -
  Horiz. % 91.76% 92.88% 91.17% 85.75% 89.93% 100.66% 100.00%
PBT -21,510 -18,579 -15,054 -11,977 1,439 539 189 -
  QoQ % -15.78% -23.42% -25.69% -932.31% 166.98% 185.19% -
  Horiz. % -11,380.95% -9,830.16% -7,965.08% -6,337.04% 761.38% 285.19% 100.00%
Tax 503 1,305 1,066 564 -106 167 -415 -
  QoQ % -61.46% 22.42% 89.01% 632.08% -163.47% 140.24% -
  Horiz. % -121.20% -314.46% -256.87% -135.90% 25.54% -40.24% 100.00%
NP -21,007 -17,274 -13,988 -11,413 1,333 706 -226 1,935.10%
  QoQ % -21.61% -23.49% -22.56% -956.19% 88.81% 412.39% -
  Horiz. % 9,295.13% 7,643.36% 6,189.38% 5,050.00% -589.82% -312.39% 100.00%
NP to SH -21,007 -17,274 -13,988 -11,413 1,333 706 -226 1,935.10%
  QoQ % -21.61% -23.49% -22.56% -956.19% 88.81% 412.39% -
  Horiz. % 9,295.13% 7,643.36% 6,189.38% 5,050.00% -589.82% -312.39% 100.00%
Tax Rate - % - % - % - % 7.37 % -30.98 % 219.58 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 123.79% -114.11% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 3.36% -14.11% 100.00%
Total Cost 163,067 161,069 155,140 144,173 137,899 155,141 155,048 3.41%
  QoQ % 1.24% 3.82% 7.61% 4.55% -11.11% 0.06% -
  Horiz. % 105.17% 103.88% 100.06% 92.99% 88.94% 100.06% 100.00%
Net Worth 89,140 90,018 95,224 96,900 111,535 109,649 110,324 -13.22%
  QoQ % -0.98% -5.47% -1.73% -13.12% 1.72% -0.61% -
  Horiz. % 80.80% 81.59% 86.31% 87.83% 101.10% 99.39% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 89,140 90,018 95,224 96,900 111,535 109,649 110,324 -13.22%
  QoQ % -0.98% -5.47% -1.73% -13.12% 1.72% -0.61% -
  Horiz. % 80.80% 81.59% 86.31% 87.83% 101.10% 99.39% 100.00%
NOSH 84,895 84,923 85,021 85,000 85,141 85,000 84,864 0.02%
  QoQ % -0.03% -0.12% 0.03% -0.17% 0.17% 0.16% -
  Horiz. % 100.04% 100.07% 100.18% 100.16% 100.33% 100.16% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -14.79 % -12.01 % -9.91 % -8.60 % 0.96 % 0.45 % -0.15 % 2,016.51%
  QoQ % -23.15% -21.19% -15.23% -995.83% 113.33% 400.00% -
  Horiz. % 9,860.00% 8,006.67% 6,606.67% 5,733.33% -640.00% -300.00% 100.00%
ROE -23.57 % -19.19 % -14.69 % -11.78 % 1.20 % 0.64 % -0.20 % 2,282.94%
  QoQ % -22.82% -30.63% -24.70% -1,081.67% 87.50% 420.00% -
  Horiz. % 11,785.00% 9,595.00% 7,345.00% 5,890.00% -600.00% -320.00% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 167.33 169.32 166.02 156.19 163.53 183.35 182.43 -5.58%
  QoQ % -1.18% 1.99% 6.29% -4.49% -10.81% 0.50% -
  Horiz. % 91.72% 92.81% 91.00% 85.62% 89.64% 100.50% 100.00%
EPS -24.74 -20.34 -16.45 -13.43 1.57 0.83 -0.27 1,915.81%
  QoQ % -21.63% -23.65% -22.49% -955.41% 89.16% 407.41% -
  Horiz. % 9,162.96% 7,533.33% 6,092.59% 4,974.07% -581.48% -307.41% 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 1.0500 1.0600 1.1200 1.1400 1.3100 1.2900 1.3000 -13.24%
  QoQ % -0.94% -5.36% -1.75% -12.98% 1.55% -0.77% -
  Horiz. % 80.77% 81.54% 86.15% 87.69% 100.77% 99.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 161.38 163.35 160.35 150.82 158.17 177.04 175.88 -5.56%
  QoQ % -1.21% 1.87% 6.32% -4.65% -10.66% 0.66% -
  Horiz. % 91.76% 92.88% 91.17% 85.75% 89.93% 100.66% 100.00%
EPS -23.86 -19.62 -15.89 -12.97 1.51 0.80 -0.26 1,917.85%
  QoQ % -21.61% -23.47% -22.51% -958.94% 88.75% 407.69% -
  Horiz. % 9,176.92% 7,546.15% 6,111.54% 4,988.46% -580.77% -307.69% 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 1.0126 1.0226 1.0818 1.1008 1.2670 1.2456 1.2533 -13.22%
  QoQ % -0.98% -5.47% -1.73% -13.12% 1.72% -0.61% -
  Horiz. % 80.79% 81.59% 86.32% 87.83% 101.09% 99.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.3600 0.6000 0.3600 0.5100 0.8000 0.7000 0.7000 -
P/RPS 0.22 0.35 0.22 0.33 0.49 0.38 0.38 -30.47%
  QoQ % -37.14% 59.09% -33.33% -32.65% 28.95% 0.00% -
  Horiz. % 57.89% 92.11% 57.89% 86.84% 128.95% 100.00% 100.00%
P/EPS -1.45 -2.95 -2.19 -3.80 51.10 84.28 -262.86 -96.85%
  QoQ % 50.85% -34.70% 42.37% -107.44% -39.37% 132.06% -
  Horiz. % 0.55% 1.12% 0.83% 1.45% -19.44% -32.06% 100.00%
EY -68.73 -33.90 -45.70 -26.33 1.96 1.19 -0.38 3,068.08%
  QoQ % -102.74% 25.82% -73.57% -1,443.37% 64.71% 413.16% -
  Horiz. % 18,086.84% 8,921.05% 12,026.32% 6,928.95% -515.79% -313.16% 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 0.34 0.57 0.32 0.45 0.61 0.54 0.54 -26.48%
  QoQ % -40.35% 78.12% -28.89% -26.23% 12.96% 0.00% -
  Horiz. % 62.96% 105.56% 59.26% 83.33% 112.96% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 29/11/10 26/08/10 08/07/10 25/02/10 26/11/09 19/08/09 -
Price 0.3800 0.4600 0.3900 0.3800 0.5100 0.8000 0.7000 -
P/RPS 0.23 0.27 0.23 0.24 0.31 0.44 0.38 -28.38%
  QoQ % -14.81% 17.39% -4.17% -22.58% -29.55% 15.79% -
  Horiz. % 60.53% 71.05% 60.53% 63.16% 81.58% 115.79% 100.00%
P/EPS -1.54 -2.26 -2.37 -2.83 32.57 96.32 -262.86 -96.72%
  QoQ % 31.86% 4.64% 16.25% -108.69% -66.19% 136.64% -
  Horiz. % 0.59% 0.86% 0.90% 1.08% -12.39% -36.64% 100.00%
EY -65.12 -44.22 -42.19 -35.33 3.07 1.04 -0.38 2,956.46%
  QoQ % -47.26% -4.81% -19.42% -1,250.81% 195.19% 373.68% -
  Horiz. % 17,136.84% 11,636.84% 11,102.63% 9,297.37% -807.89% -273.68% 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 0.36 0.43 0.35 0.33 0.39 0.62 0.54 -23.63%
  QoQ % -16.28% 22.86% 6.06% -15.38% -37.10% 14.81% -
  Horiz. % 66.67% 79.63% 64.81% 61.11% 72.22% 114.81% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers