[IQGROUP] QoQ TTM Result on 2011-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
IQGROUP Quarterly Report Q4 Mar11.pdf 
