[IQGROUP] YoY Annual (Unaudited) Result on 2010-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annual (Unaudited) Result 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 141,315 149,246 134,265 132,760 151,935 139,312 153,765 -1.40% YoY % -5.31% 11.16% 1.13% -12.62% 9.06% -9.40% - Horiz. % 91.90% 97.06% 87.32% 86.34% 98.81% 90.60% 100.00%
PBT 2,960 7,064 -12,897 -11,977 -2,105 2,188 15,525 -24.12% YoY % -58.10% 154.77% -7.68% -468.98% -196.21% -85.91% - Horiz. % 19.07% 45.50% -83.07% -77.15% -13.56% 14.09% 100.00%
Tax -2,336 -779 -542 564 2 -1,009 -2,927 -3.69% YoY % -199.87% -43.73% -196.10% 28,100.00% 100.20% 65.53% - Horiz. % 79.81% 26.61% 18.52% -19.27% -0.07% 34.47% 100.00%
NP 624 6,285 -13,439 -11,413 -2,103 1,179 12,598 -39.37% YoY % -90.07% 146.77% -17.75% -442.70% -278.37% -90.64% - Horiz. % 4.95% 49.89% -106.68% -90.59% -16.69% 9.36% 100.00%
NP to SH 624 6,285 -13,439 -11,413 -2,103 1,179 12,598 -39.37% YoY % -90.07% 146.77% -17.75% -442.70% -278.37% -90.64% - Horiz. % 4.95% 49.89% -106.68% -90.59% -16.69% 9.36% 100.00%
Tax Rate 78.92 % 11.03 % - % - % - % 46.12 % 18.85 % 26.93% YoY % 615.50% 0.00% 0.00% 0.00% 0.00% 144.67% - Horiz. % 418.67% 58.51% 0.00% 0.00% 0.00% 244.67% 100.00%
Total Cost 140,691 142,961 147,704 144,173 154,038 138,133 141,167 -0.06% YoY % -1.59% -3.21% 2.45% -6.40% 11.51% -2.15% - Horiz. % 99.66% 101.27% 104.63% 102.13% 109.12% 97.85% 100.00%
Net Worth 84,624 83,263 82,453 96,878 113,238 106,873 110,526 -4.35% YoY % 1.63% 0.98% -14.89% -14.45% 5.96% -3.31% - Horiz. % 76.57% 75.33% 74.60% 87.65% 102.45% 96.69% 100.00%
Dividend 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - 7,651 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 60.74 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 84,624 83,263 82,453 96,878 113,238 106,873 110,526 -4.35% YoY % 1.63% 0.98% -14.89% -14.45% 5.96% -3.31% - Horiz. % 76.57% 75.33% 74.60% 87.65% 102.45% 96.69% 100.00%
NOSH 85,479 84,963 85,003 84,981 85,141 84,820 85,020 0.09% YoY % 0.61% -0.05% 0.03% -0.19% 0.38% -0.24% - Horiz. % 100.54% 99.93% 99.98% 99.95% 100.14% 99.76% 100.00%
Ratio Analysis 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 0.44 % 4.21 % -10.01 % -8.60 % -1.38 % 0.85 % 8.19 % -38.55% YoY % -89.55% 142.06% -16.40% -523.19% -262.35% -89.62% - Horiz. % 5.37% 51.40% -122.22% -105.01% -16.85% 10.38% 100.00%
ROE 0.74 % 7.55 % -16.30 % -11.78 % -1.86 % 1.10 % 11.40 % -36.58% YoY % -90.20% 146.32% -38.37% -533.33% -269.09% -90.35% - Horiz. % 6.49% 66.23% -142.98% -103.33% -16.32% 9.65% 100.00%
Per Share 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 165.32 175.66 157.95 156.22 178.45 164.24 180.86 -1.48% YoY % -5.89% 11.21% 1.11% -12.46% 8.65% -9.19% - Horiz. % 91.41% 97.12% 87.33% 86.38% 98.67% 90.81% 100.00%
EPS 0.73 7.39 -15.81 -13.43 -2.47 1.39 14.82 -39.43% YoY % -90.12% 146.74% -17.72% -443.72% -277.70% -90.62% - Horiz. % 4.93% 49.87% -106.68% -90.62% -16.67% 9.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9900 0.9800 0.9700 1.1400 1.3300 1.2600 1.3000 -4.43% YoY % 1.02% 1.03% -14.91% -14.29% 5.56% -3.08% - Horiz. % 76.15% 75.38% 74.62% 87.69% 102.31% 96.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 160.53 169.54 152.53 150.82 172.60 158.26 174.68 -1.40% YoY % -5.31% 11.15% 1.13% -12.62% 9.06% -9.40% - Horiz. % 91.90% 97.06% 87.32% 86.34% 98.81% 90.60% 100.00%
EPS 0.71 7.14 -15.27 -12.97 -2.39 1.34 14.31 -39.35% YoY % -90.06% 146.76% -17.73% -442.68% -278.36% -90.64% - Horiz. % 4.96% 49.90% -106.71% -90.64% -16.70% 9.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.69 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9613 0.9459 0.9367 1.1005 1.2864 1.2141 1.2556 -4.35% YoY % 1.63% 0.98% -14.88% -14.45% 5.96% -3.31% - Horiz. % 76.56% 75.33% 74.60% 87.65% 102.45% 96.69% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.4100 0.3100 0.4000 0.5100 0.7000 0.6800 1.2600 -
P/RPS 0.25 0.18 0.25 0.33 0.39 0.41 0.70 -15.76% YoY % 38.89% -28.00% -24.24% -15.38% -4.88% -41.43% - Horiz. % 35.71% 25.71% 35.71% 47.14% 55.71% 58.57% 100.00%
P/EPS 56.16 4.19 -2.53 -3.80 -28.34 48.92 8.50 36.94% YoY % 1,240.33% 265.61% 33.42% 86.59% -157.93% 475.53% - Horiz. % 660.71% 49.29% -29.76% -44.71% -333.41% 575.53% 100.00%
EY 1.78 23.86 -39.53 -26.33 -3.53 2.04 11.76 -26.98% YoY % -92.54% 160.36% -50.13% -645.89% -273.04% -82.65% - Horiz. % 15.14% 202.89% -336.14% -223.89% -30.02% 17.35% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.14 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.41 0.32 0.41 0.45 0.53 0.54 0.97 -13.36% YoY % 28.13% -21.95% -8.89% -15.09% -1.85% -44.33% - Horiz. % 42.27% 32.99% 42.27% 46.39% 54.64% 55.67% 100.00%
Price Multiplier on Announcement Date 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 28/05/12 30/05/11 08/07/10 29/05/09 30/05/08 29/05/07 -
Price 0.3100 0.3000 0.3800 0.3800 0.5100 0.6900 1.2100 -
P/RPS 0.19 0.17 0.24 0.24 0.29 0.42 0.67 -18.93% YoY % 11.76% -29.17% 0.00% -17.24% -30.95% -37.31% - Horiz. % 28.36% 25.37% 35.82% 35.82% 43.28% 62.69% 100.00%
P/EPS 42.47 4.06 -2.40 -2.83 -20.65 49.64 8.17 31.58% YoY % 946.06% 269.17% 15.19% 86.30% -141.60% 507.59% - Horiz. % 519.83% 49.69% -29.38% -34.64% -252.75% 607.59% 100.00%
EY 2.35 24.66 -41.61 -35.34 -4.84 2.01 12.25 -24.04% YoY % -90.47% 159.26% -17.74% -630.17% -340.80% -83.59% - Horiz. % 19.18% 201.31% -339.67% -288.49% -39.51% 16.41% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.44 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.31 0.31 0.39 0.33 0.38 0.55 0.93 -16.72% YoY % 0.00% -20.51% 18.18% -13.16% -30.91% -40.86% - Horiz. % 33.33% 33.33% 41.94% 35.48% 40.86% 59.14% 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 Mar10-amended.pdf 
