Highlights

[IQGROUP] YoY Annualized Quarter Result on 2010-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 29-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Sep-2010  [#2]
Profit Trend QoQ -     -49.67%    YoY -     -17,760.61%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 180,710 140,262 154,892 144,752 122,682 114,858 127,324 6.00%
  YoY % 28.84% -9.45% 7.01% 17.99% 6.81% -9.79% -
  Horiz. % 141.93% 110.16% 121.65% 113.69% 96.35% 90.21% 100.00%
PBT 19,120 1,266 10,376 -12,386 818 -4,470 1,536 52.18%
  YoY % 1,410.27% -87.80% 183.77% -1,614.18% 118.30% -391.02% -
  Horiz. % 1,244.79% 82.42% 675.52% -806.38% 53.26% -291.02% 100.00%
Tax -2,562 -942 -1,118 730 -752 -1,082 -426 34.82%
  YoY % -171.97% 15.74% -253.15% 197.07% 30.50% -153.99% -
  Horiz. % 601.41% 221.13% 262.44% -171.36% 176.53% 253.99% 100.00%
NP 16,558 324 9,258 -11,656 66 -5,552 1,110 56.83%
  YoY % 5,010.49% -96.50% 179.43% -17,760.61% 101.19% -600.18% -
  Horiz. % 1,491.71% 29.19% 834.05% -1,050.09% 5.95% -500.18% 100.00%
NP to SH 16,558 324 9,258 -11,656 66 -5,552 1,110 56.83%
  YoY % 5,010.49% -96.50% 179.43% -17,760.61% 101.19% -600.18% -
  Horiz. % 1,491.71% 29.19% 834.05% -1,050.09% 5.95% -500.18% 100.00%
Tax Rate 13.40 % 74.41 % 10.77 % - % 91.93 % - % 27.73 % -11.41%
  YoY % -81.99% 590.90% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.32% 268.34% 38.84% 0.00% 331.52% 0.00% 100.00%
Total Cost 164,152 139,938 145,634 156,408 122,616 120,410 126,214 4.47%
  YoY % 17.30% -3.91% -6.89% 27.56% 1.83% -4.60% -
  Horiz. % 130.06% 110.87% 115.39% 123.92% 97.15% 95.40% 100.00%
Net Worth 94,350 85,263 86,634 90,053 106,424 106,965 105,876 -1.90%
  YoY % 10.66% -1.58% -3.80% -15.38% -0.50% 1.03% -
  Horiz. % 89.11% 80.53% 81.83% 85.06% 100.52% 101.03% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 94,350 85,263 86,634 90,053 106,424 106,965 105,876 -1.90%
  YoY % 10.66% -1.58% -3.80% -15.38% -0.50% 1.03% -
  Horiz. % 89.11% 80.53% 81.83% 85.06% 100.52% 101.03% 100.00%
NOSH 85,000 85,263 84,935 84,956 82,500 84,892 85,384 -0.08%
  YoY % -0.31% 0.39% -0.02% 2.98% -2.82% -0.58% -
  Horiz. % 99.55% 99.86% 99.47% 99.50% 96.62% 99.42% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 9.16 % 0.23 % 5.98 % -8.05 % 0.05 % -4.83 % 0.87 % 47.99%
  YoY % 3,882.61% -96.15% 174.29% -16,200.00% 101.04% -655.17% -
  Horiz. % 1,052.87% 26.44% 687.36% -925.29% 5.75% -555.17% 100.00%
ROE 17.55 % 0.38 % 10.69 % -12.94 % 0.06 % -5.19 % 1.05 % 59.83%
  YoY % 4,518.42% -96.45% 182.61% -21,666.67% 101.16% -594.29% -
  Horiz. % 1,671.43% 36.19% 1,018.10% -1,232.38% 5.71% -494.29% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 212.60 164.50 182.36 170.38 148.71 135.30 149.12 6.08%
  YoY % 29.24% -9.79% 7.03% 14.57% 9.91% -9.27% -
  Horiz. % 142.57% 110.31% 122.29% 114.26% 99.73% 90.73% 100.00%
EPS 19.48 0.38 10.90 -13.72 0.08 -6.54 1.30 56.95%
  YoY % 5,026.32% -96.51% 179.45% -17,250.00% 101.22% -603.08% -
  Horiz. % 1,498.46% 29.23% 838.46% -1,055.38% 6.15% -503.08% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1100 1.0000 1.0200 1.0600 1.2900 1.2600 1.2400 -1.83%
  YoY % 11.00% -1.96% -3.77% -17.83% 2.38% 1.61% -
  Horiz. % 89.52% 80.65% 82.26% 85.48% 104.03% 101.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 205.29 159.34 175.96 164.44 139.37 130.48 144.64 6.00%
  YoY % 28.84% -9.45% 7.01% 17.99% 6.81% -9.79% -
  Horiz. % 141.93% 110.16% 121.65% 113.69% 96.36% 90.21% 100.00%
EPS 18.81 0.37 10.52 -13.24 0.07 -6.31 1.26 56.85%
  YoY % 4,983.78% -96.48% 179.46% -19,014.29% 101.11% -600.79% -
  Horiz. % 1,492.86% 29.37% 834.92% -1,050.79% 5.56% -500.79% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0718 0.9686 0.9842 1.0230 1.2090 1.2151 1.2028 -1.90%
  YoY % 10.65% -1.59% -3.79% -15.38% -0.50% 1.02% -
  Horiz. % 89.11% 80.53% 81.83% 85.05% 100.52% 101.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.4500 0.3100 0.2800 0.6000 0.7000 0.7500 1.0500 -
P/RPS 0.21 0.19 0.15 0.35 0.47 0.55 0.70 -18.17%
  YoY % 10.53% 26.67% -57.14% -25.53% -14.55% -21.43% -
  Horiz. % 30.00% 27.14% 21.43% 50.00% 67.14% 78.57% 100.00%
P/EPS 2.31 81.58 2.57 -4.37 875.00 -11.47 80.77 -44.67%
  YoY % -97.17% 3,074.32% 158.81% -100.50% 7,728.60% -114.20% -
  Horiz. % 2.86% 101.00% 3.18% -5.41% 1,083.32% -14.20% 100.00%
EY 43.29 1.23 38.93 -22.87 0.11 -8.72 1.24 80.69%
  YoY % 3,419.51% -96.84% 270.22% -20,890.91% 101.26% -803.23% -
  Horiz. % 3,491.13% 99.19% 3,139.52% -1,844.35% 8.87% -703.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.41 0.31 0.27 0.57 0.54 0.60 0.85 -11.43%
  YoY % 32.26% 14.81% -52.63% 5.56% -10.00% -29.41% -
  Horiz. % 48.24% 36.47% 31.76% 67.06% 63.53% 70.59% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 26/11/12 24/11/11 29/11/10 26/11/09 27/11/08 23/11/07 -
Price 0.7000 0.5700 0.2800 0.4600 0.8000 0.4700 0.8800 -
P/RPS 0.33 0.35 0.15 0.27 0.54 0.35 0.59 -9.22%
  YoY % -5.71% 133.33% -44.44% -50.00% 54.29% -40.68% -
  Horiz. % 55.93% 59.32% 25.42% 45.76% 91.53% 59.32% 100.00%
P/EPS 3.59 150.00 2.57 -3.35 1,000.00 -7.19 67.69 -38.68%
  YoY % -97.61% 5,736.58% 176.72% -100.33% 14,008.21% -110.62% -
  Horiz. % 5.30% 221.60% 3.80% -4.95% 1,477.32% -10.62% 100.00%
EY 27.83 0.67 38.93 -29.83 0.10 -13.91 1.48 63.00%
  YoY % 4,053.73% -98.28% 230.51% -29,930.00% 100.72% -1,039.86% -
  Horiz. % 1,880.41% 45.27% 2,630.41% -2,015.54% 6.76% -939.86% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.63 0.57 0.27 0.43 0.62 0.37 0.71 -1.97%
  YoY % 10.53% 111.11% -37.21% -30.65% 67.57% -47.89% -
  Horiz. % 88.73% 80.28% 38.03% 60.56% 87.32% 52.11% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
3. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
4. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers