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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers