Highlights

[IQGROUP] YoY Annual (Unaudited) 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 YoY -     -442.70%
Quarter Report


View:


Show?  YoY % Horiz. %

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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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!

TOP ARTICLES

1. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
3. SUPERMAX: HOW WILL GLOVE USAGE FOR VACCINATION IMPACT ITS EARNINGS The way I see it
4. NWP - Ring ring...you have DELIVERY!! NWP - The Empire Strikes Back
5. [duitKWSPkita] - PNEPCB dissection and lesson learned [duit] - PNEPCB - Dissection Report
6. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
7. Pfizer delays vaccine deliveries, dealing blow to global inoculation drive Good Articles to Share
8. Is the Big Gloves Short Over? Trying to Make Sense Bursa Investments
PARTNERS & BROKERS