Highlights

[IQGROUP] YoY Annualized Quarter Result on 2011-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 24-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Sep-2011  [#2]
Profit Trend QoQ -     429.63%    YoY -     179.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 218,394 180,710 140,262 154,892 144,752 122,682 114,858 11.30%
  YoY % 20.85% 28.84% -9.45% 7.01% 17.99% 6.81% -
  Horiz. % 190.14% 157.33% 122.12% 134.86% 126.03% 106.81% 100.00%
PBT 33,344 19,120 1,266 10,376 -12,386 818 -4,470 -
  YoY % 74.39% 1,410.27% -87.80% 183.77% -1,614.18% 118.30% -
  Horiz. % -745.95% -427.74% -28.32% -232.13% 277.09% -18.30% 100.00%
Tax -6,156 -2,562 -942 -1,118 730 -752 -1,082 33.59%
  YoY % -140.28% -171.97% 15.74% -253.15% 197.07% 30.50% -
  Horiz. % 568.95% 236.78% 87.06% 103.33% -67.47% 69.50% 100.00%
NP 27,188 16,558 324 9,258 -11,656 66 -5,552 -
  YoY % 64.20% 5,010.49% -96.50% 179.43% -17,760.61% 101.19% -
  Horiz. % -489.70% -298.23% -5.84% -166.75% 209.94% -1.19% 100.00%
NP to SH 27,630 16,558 324 9,258 -11,656 66 -5,552 -
  YoY % 66.87% 5,010.49% -96.50% 179.43% -17,760.61% 101.19% -
  Horiz. % -497.66% -298.23% -5.84% -166.75% 209.94% -1.19% 100.00%
Tax Rate 18.46 % 13.40 % 74.41 % 10.77 % - % 91.93 % - % -
  YoY % 37.76% -81.99% 590.90% 0.00% 0.00% 0.00% -
  Horiz. % 20.08% 14.58% 80.94% 11.72% 0.00% 100.00% -
Total Cost 191,206 164,152 139,938 145,634 156,408 122,616 120,410 8.01%
  YoY % 16.48% 17.30% -3.91% -6.89% 27.56% 1.83% -
  Horiz. % 158.80% 136.33% 116.22% 120.95% 129.90% 101.83% 100.00%
Net Worth 111,990 94,350 85,263 86,634 90,053 106,424 106,965 0.77%
  YoY % 18.70% 10.66% -1.58% -3.80% -15.38% -0.50% -
  Horiz. % 104.70% 88.21% 79.71% 80.99% 84.19% 99.50% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 68 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 0.25 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 111,990 94,350 85,263 86,634 90,053 106,424 106,965 0.77%
  YoY % 18.70% 10.66% -1.58% -3.80% -15.38% -0.50% -
  Horiz. % 104.70% 88.21% 79.71% 80.99% 84.19% 99.50% 100.00%
NOSH 85,488 85,000 85,263 84,935 84,956 82,500 84,892 0.12%
  YoY % 0.58% -0.31% 0.39% -0.02% 2.98% -2.82% -
  Horiz. % 100.70% 100.13% 100.44% 100.05% 100.07% 97.18% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 12.45 % 9.16 % 0.23 % 5.98 % -8.05 % 0.05 % -4.83 % -
  YoY % 35.92% 3,882.61% -96.15% 174.29% -16,200.00% 101.04% -
  Horiz. % -257.76% -189.65% -4.76% -123.81% 166.67% -1.04% 100.00%
ROE 24.67 % 17.55 % 0.38 % 10.69 % -12.94 % 0.06 % -5.19 % -
  YoY % 40.57% 4,518.42% -96.45% 182.61% -21,666.67% 101.16% -
  Horiz. % -475.34% -338.15% -7.32% -205.97% 249.33% -1.16% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 255.46 212.60 164.50 182.36 170.38 148.71 135.30 11.17%
  YoY % 20.16% 29.24% -9.79% 7.03% 14.57% 9.91% -
  Horiz. % 188.81% 157.13% 121.58% 134.78% 125.93% 109.91% 100.00%
EPS 32.32 19.48 0.38 10.90 -13.72 0.08 -6.54 -
  YoY % 65.91% 5,026.32% -96.51% 179.45% -17,250.00% 101.22% -
  Horiz. % -494.19% -297.86% -5.81% -166.67% 209.79% -1.22% 100.00%
DPS 0.08 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. % 100.00% - - - - - -
NAPS 1.3100 1.1100 1.0000 1.0200 1.0600 1.2900 1.2600 0.65%
  YoY % 18.02% 11.00% -1.96% -3.77% -17.83% 2.38% -
  Horiz. % 103.97% 88.10% 79.37% 80.95% 84.13% 102.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 248.10 205.29 159.34 175.96 164.44 139.37 130.48 11.30%
  YoY % 20.85% 28.84% -9.45% 7.01% 17.99% 6.81% -
  Horiz. % 190.14% 157.33% 122.12% 134.86% 126.03% 106.81% 100.00%
EPS 31.39 18.81 0.37 10.52 -13.24 0.07 -6.31 -
  YoY % 66.88% 4,983.78% -96.48% 179.46% -19,014.29% 101.11% -
  Horiz. % -497.46% -298.10% -5.86% -166.72% 209.83% -1.11% 100.00%
DPS 0.08 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. % 100.00% - - - - - -
NAPS 1.2722 1.0718 0.9686 0.9842 1.0230 1.2090 1.2151 0.77%
  YoY % 18.70% 10.65% -1.59% -3.79% -15.38% -0.50% -
  Horiz. % 104.70% 88.21% 79.71% 81.00% 84.19% 99.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.9600 0.4500 0.3100 0.2800 0.6000 0.7000 0.7500 -
P/RPS 0.77 0.21 0.19 0.15 0.35 0.47 0.55 5.77%
  YoY % 266.67% 10.53% 26.67% -57.14% -25.53% -14.55% -
  Horiz. % 140.00% 38.18% 34.55% 27.27% 63.64% 85.45% 100.00%
P/EPS 6.06 2.31 81.58 2.57 -4.37 875.00 -11.47 -
  YoY % 162.34% -97.17% 3,074.32% 158.81% -100.50% 7,728.60% -
  Horiz. % -52.83% -20.14% -711.25% -22.41% 38.10% -7,628.60% 100.00%
EY 16.49 43.29 1.23 38.93 -22.87 0.11 -8.72 -
  YoY % -61.91% 3,419.51% -96.84% 270.22% -20,890.91% 101.26% -
  Horiz. % -189.11% -496.44% -14.11% -446.44% 262.27% -1.26% 100.00%
DY 0.04 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. % 100.00% - - - - - -
P/NAPS 1.50 0.41 0.31 0.27 0.57 0.54 0.60 16.49%
  YoY % 265.85% 32.26% 14.81% -52.63% 5.56% -10.00% -
  Horiz. % 250.00% 68.33% 51.67% 45.00% 95.00% 90.00% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 25/11/13 26/11/12 24/11/11 29/11/10 26/11/09 27/11/08 -
Price 1.7000 0.7000 0.5700 0.2800 0.4600 0.8000 0.4700 -
P/RPS 0.67 0.33 0.35 0.15 0.27 0.54 0.35 11.42%
  YoY % 103.03% -5.71% 133.33% -44.44% -50.00% 54.29% -
  Horiz. % 191.43% 94.29% 100.00% 42.86% 77.14% 154.29% 100.00%
P/EPS 5.26 3.59 150.00 2.57 -3.35 1,000.00 -7.19 -
  YoY % 46.52% -97.61% 5,736.58% 176.72% -100.33% 14,008.21% -
  Horiz. % -73.16% -49.93% -2,086.23% -35.74% 46.59% -13,908.21% 100.00%
EY 19.01 27.83 0.67 38.93 -29.83 0.10 -13.91 -
  YoY % -31.69% 4,053.73% -98.28% 230.51% -29,930.00% 100.72% -
  Horiz. % -136.66% -200.07% -4.82% -279.87% 214.45% -0.72% 100.00%
DY 0.05 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. % 100.00% - - - - - -
P/NAPS 1.30 0.63 0.57 0.27 0.43 0.62 0.37 23.29%
  YoY % 106.35% 10.53% 111.11% -37.21% -30.65% 67.57% -
  Horiz. % 351.35% 170.27% 154.05% 72.97% 116.22% 167.57% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers