Highlights

[IQGROUP] QoQ TTM Result on 2011-03-31 [#4]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 30-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     36.03%    YoY -     -17.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 143,120 139,335 132,732 134,265 142,060 143,795 141,152 0.92%
  QoQ % 2.72% 4.97% -1.14% -5.49% -1.21% 1.87% -
  Horiz. % 101.39% 98.71% 94.03% 95.12% 100.64% 101.87% 100.00%
PBT -2,164 -1,516 -10,702 -12,897 -21,510 -18,579 -15,054 -72.46%
  QoQ % -42.74% 85.83% 17.02% 40.04% -15.78% -23.42% -
  Horiz. % 14.37% 10.07% 71.09% 85.67% 142.89% 123.42% 100.00%
Tax -319 -1,466 -353 -542 503 1,305 1,066 -
  QoQ % 78.24% -315.30% 34.87% -207.75% -61.46% 22.42% -
  Horiz. % -29.92% -137.52% -33.11% -50.84% 47.19% 122.42% 100.00%
NP -2,483 -2,982 -11,055 -13,439 -21,007 -17,274 -13,988 -68.32%
  QoQ % 16.73% 73.03% 17.74% 36.03% -21.61% -23.49% -
  Horiz. % 17.75% 21.32% 79.03% 96.08% 150.18% 123.49% 100.00%
NP to SH -2,483 -2,982 -11,055 -13,439 -21,007 -17,274 -13,988 -68.32%
  QoQ % 16.73% 73.03% 17.74% 36.03% -21.61% -23.49% -
  Horiz. % 17.75% 21.32% 79.03% 96.08% 150.18% 123.49% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 145,603 142,317 143,787 147,704 163,067 161,069 155,140 -4.13%
  QoQ % 2.31% -1.02% -2.65% -9.42% 1.24% 3.82% -
  Horiz. % 93.85% 91.73% 92.68% 95.21% 105.11% 103.82% 100.00%
Net Worth 85,849 86,731 82,258 82,408 89,140 90,018 95,224 -6.66%
  QoQ % -1.02% 5.44% -0.18% -7.55% -0.98% -5.47% -
  Horiz. % 90.16% 91.08% 86.38% 86.54% 93.61% 94.53% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 85,849 86,731 82,258 82,408 89,140 90,018 95,224 -6.66%
  QoQ % -1.02% 5.44% -0.18% -7.55% -0.98% -5.47% -
  Horiz. % 90.16% 91.08% 86.38% 86.54% 93.61% 94.53% 100.00%
NOSH 85,000 85,030 85,686 84,957 84,895 84,923 85,021 -0.02%
  QoQ % -0.04% -0.77% 0.86% 0.07% -0.03% -0.12% -
  Horiz. % 99.97% 100.01% 100.78% 99.92% 99.85% 99.88% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -1.73 % -2.14 % -8.33 % -10.01 % -14.79 % -12.01 % -9.91 % -68.67%
  QoQ % 19.16% 74.31% 16.78% 32.32% -23.15% -21.19% -
  Horiz. % 17.46% 21.59% 84.06% 101.01% 149.24% 121.19% 100.00%
ROE -2.89 % -3.44 % -13.44 % -16.31 % -23.57 % -19.19 % -14.69 % -66.07%
  QoQ % 15.99% 74.40% 17.60% 30.80% -22.82% -30.63% -
  Horiz. % 19.67% 23.42% 91.49% 111.03% 160.45% 130.63% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 168.38 163.86 154.90 158.04 167.33 169.32 166.02 0.94%
  QoQ % 2.76% 5.78% -1.99% -5.55% -1.18% 1.99% -
  Horiz. % 101.42% 98.70% 93.30% 95.19% 100.79% 101.99% 100.00%
EPS -2.92 -3.51 -12.90 -15.82 -24.74 -20.34 -16.45 -68.32%
  QoQ % 16.81% 72.79% 18.46% 36.05% -21.63% -23.65% -
  Horiz. % 17.75% 21.34% 78.42% 96.17% 150.40% 123.65% 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 1.0100 1.0200 0.9600 0.9700 1.0500 1.0600 1.1200 -6.64%
  QoQ % -0.98% 6.25% -1.03% -7.62% -0.94% -5.36% -
  Horiz. % 90.18% 91.07% 85.71% 86.61% 93.75% 94.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 162.58 158.28 150.78 152.53 161.38 163.35 160.35 0.92%
  QoQ % 2.72% 4.97% -1.15% -5.48% -1.21% 1.87% -
  Horiz. % 101.39% 98.71% 94.03% 95.12% 100.64% 101.87% 100.00%
EPS -2.82 -3.39 -12.56 -15.27 -23.86 -19.62 -15.89 -68.32%
  QoQ % 16.81% 73.01% 17.75% 36.00% -21.61% -23.47% -
  Horiz. % 17.75% 21.33% 79.04% 96.10% 150.16% 123.47% 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 0.9753 0.9853 0.9345 0.9362 1.0126 1.0226 1.0818 -6.66%
  QoQ % -1.01% 5.44% -0.18% -7.54% -0.98% -5.47% -
  Horiz. % 90.16% 91.08% 86.38% 86.54% 93.60% 94.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.3300 0.2800 0.3400 0.4000 0.3600 0.6000 0.3600 -
P/RPS 0.20 0.17 0.22 0.25 0.22 0.35 0.22 -6.14%
  QoQ % 17.65% -22.73% -12.00% 13.64% -37.14% 59.09% -
  Horiz. % 90.91% 77.27% 100.00% 113.64% 100.00% 159.09% 100.00%
P/EPS -11.30 -7.98 -2.64 -2.53 -1.45 -2.95 -2.19 197.71%
  QoQ % -41.60% -202.27% -4.35% -74.48% 50.85% -34.70% -
  Horiz. % 515.98% 364.38% 120.55% 115.53% 66.21% 134.70% 100.00%
EY -8.85 -12.52 -37.95 -39.55 -68.73 -33.90 -45.70 -66.43%
  QoQ % 29.31% 67.01% 4.05% 42.46% -102.74% 25.82% -
  Horiz. % 19.37% 27.40% 83.04% 86.54% 150.39% 74.18% 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 0.33 0.27 0.35 0.41 0.34 0.57 0.32 2.07%
  QoQ % 22.22% -22.86% -14.63% 20.59% -40.35% 78.12% -
  Horiz. % 103.13% 84.38% 109.38% 128.12% 106.25% 178.12% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 24/11/11 26/08/11 30/05/11 24/02/11 29/11/10 26/08/10 -
Price 0.2900 0.2800 0.3000 0.3800 0.3800 0.4600 0.3900 -
P/RPS 0.17 0.17 0.19 0.24 0.23 0.27 0.23 -18.21%
  QoQ % 0.00% -10.53% -20.83% 4.35% -14.81% 17.39% -
  Horiz. % 73.91% 73.91% 82.61% 104.35% 100.00% 117.39% 100.00%
P/EPS -9.93 -7.98 -2.33 -2.40 -1.54 -2.26 -2.37 159.22%
  QoQ % -24.44% -242.49% 2.92% -55.84% 31.86% 4.64% -
  Horiz. % 418.99% 336.71% 98.31% 101.27% 64.98% 95.36% 100.00%
EY -10.07 -12.52 -43.01 -41.63 -65.12 -44.22 -42.19 -61.42%
  QoQ % 19.57% 70.89% -3.31% 36.07% -47.26% -4.81% -
  Horiz. % 23.87% 29.68% 101.94% 98.67% 154.35% 104.81% 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 0.29 0.27 0.31 0.39 0.36 0.43 0.35 -11.75%
  QoQ % 7.41% -12.90% -20.51% 8.33% -16.28% 22.86% -
  Horiz. % 82.86% 77.14% 88.57% 111.43% 102.86% 122.86% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

168  615  528  1139 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.71+0.11 
 VSOLAR 0.0350.00 
 ASB 0.185+0.02 
 KGROUP-OR 0.0050.00 
 LUSTER 0.1750.00 
 MAHSING 1.02-0.02 
 XOX 0.1050.00 
 AT 0.085+0.005 
 KANGER 0.1750.00 
 ESCERAM 0.625-0.09 

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