Highlights

[IQGROUP] YoY Annualized Quarter Result on 2009-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Dec-2009  [#3]
Profit Trend QoQ -     4,215.15%    YoY -     264.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 138,180 151,926 140,120 127,720 144,657 137,245 146,306 -0.95%
  YoY % -9.05% 8.43% 9.71% -11.71% 5.40% -6.19% -
  Horiz. % 94.45% 103.84% 95.77% 87.30% 98.87% 93.81% 100.00%
PBT 438 4,337 -9,973 2,737 -1,988 4,761 15,957 -45.03%
  YoY % -89.89% 143.49% -464.34% 237.69% -141.75% -70.16% -
  Horiz. % 2.75% 27.18% -62.50% 17.15% -12.46% 29.84% 100.00%
Tax -630 326 29 110 254 -464 -2,153 -18.49%
  YoY % -293.06% 1,013.65% -73.49% -56.54% 154.89% 78.45% -
  Horiz. % 29.29% -15.17% -1.36% -5.14% -11.83% 21.55% 100.00%
NP -192 4,664 -9,944 2,848 -1,733 4,297 13,804 -
  YoY % -104.12% 146.90% -449.16% 264.31% -140.34% -68.87% -
  Horiz. % -1.39% 33.79% -72.04% 20.63% -12.56% 31.13% 100.00%
NP to SH -192 4,664 -9,944 2,848 -1,733 4,297 13,804 -
  YoY % -104.12% 146.90% -449.16% 264.31% -140.34% -68.87% -
  Horiz. % -1.39% 33.79% -72.04% 20.63% -12.56% 31.13% 100.00%
Tax Rate 143.77 % -7.53 % - % -4.04 % - % 9.75 % 13.49 % 48.29%
  YoY % 2,009.30% 0.00% 0.00% 0.00% 0.00% -27.72% -
  Horiz. % 1,065.75% -55.82% 0.00% -29.95% 0.00% 72.28% 100.00%
Total Cost 138,372 147,262 150,064 124,872 146,390 132,948 132,502 0.72%
  YoY % -6.04% -1.87% 20.17% -14.70% 10.11% 0.34% -
  Horiz. % 104.43% 111.14% 113.25% 94.24% 110.48% 100.34% 100.00%
Net Worth 83,858 85,849 89,291 111,480 111,307 109,701 108,799 -4.24%
  YoY % -2.32% -3.85% -19.90% 0.16% 1.46% 0.83% -
  Horiz. % 77.08% 78.91% 82.07% 102.46% 102.30% 100.83% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - 5,666 -
  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 % - % - % - % - % - % - % 41.05 % -
  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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 83,858 85,849 89,291 111,480 111,307 109,701 108,799 -4.24%
  YoY % -2.32% -3.85% -19.90% 0.16% 1.46% 0.83% -
  Horiz. % 77.08% 78.91% 82.07% 102.46% 102.30% 100.83% 100.00%
NOSH 84,705 85,000 85,039 85,099 84,967 85,039 85,000 -0.06%
  YoY % -0.35% -0.05% -0.07% 0.16% -0.08% 0.05% -
  Horiz. % 99.65% 100.00% 100.05% 100.12% 99.96% 100.05% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -0.14 % 3.07 % -7.10 % 2.23 % -1.20 % 3.13 % 9.43 % -
  YoY % -104.56% 143.24% -418.39% 285.83% -138.34% -66.81% -
  Horiz. % -1.48% 32.56% -75.29% 23.65% -12.73% 33.19% 100.00%
ROE -0.23 % 5.43 % -11.14 % 2.55 % -1.56 % 3.92 % 12.69 % -
  YoY % -104.24% 148.74% -536.86% 263.46% -139.80% -69.11% -
  Horiz. % -1.81% 42.79% -87.79% 20.09% -12.29% 30.89% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 163.13 178.74 164.77 150.08 170.25 161.39 172.13 -0.89%
  YoY % -8.73% 8.48% 9.79% -11.85% 5.49% -6.24% -
  Horiz. % 94.77% 103.84% 95.72% 87.19% 98.91% 93.76% 100.00%
EPS -0.23 5.49 -11.69 3.35 -2.04 5.05 16.24 -
  YoY % -104.19% 146.96% -448.96% 264.22% -140.40% -68.90% -
  Horiz. % -1.42% 33.81% -71.98% 20.63% -12.56% 31.10% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.67 -
  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 1.0100 1.0500 1.3100 1.3100 1.2900 1.2800 -4.19%
  YoY % -1.98% -3.81% -19.85% 0.00% 1.55% 0.78% -
  Horiz. % 77.34% 78.91% 82.03% 102.34% 102.34% 100.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 156.97 172.59 159.18 145.09 164.33 155.91 166.20 -0.95%
  YoY % -9.05% 8.42% 9.71% -11.71% 5.40% -6.19% -
  Horiz. % 94.45% 103.84% 95.78% 87.30% 98.87% 93.81% 100.00%
EPS -0.22 5.30 -11.30 3.24 -1.97 4.88 15.68 -
  YoY % -104.15% 146.90% -448.77% 264.47% -140.37% -68.88% -
  Horiz. % -1.40% 33.80% -72.07% 20.66% -12.56% 31.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.44 -
  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%
NAPS 0.9526 0.9753 1.0144 1.2664 1.2645 1.2462 1.2360 -4.24%
  YoY % -2.33% -3.85% -19.90% 0.15% 1.47% 0.83% -
  Horiz. % 77.07% 78.91% 82.07% 102.46% 102.31% 100.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.4500 0.3300 0.3600 0.8000 0.7000 0.6800 1.3400 -
P/RPS 0.28 0.18 0.22 0.53 0.41 0.42 0.78 -15.68%
  YoY % 55.56% -18.18% -58.49% 29.27% -2.38% -46.15% -
  Horiz. % 35.90% 23.08% 28.21% 67.95% 52.56% 53.85% 100.00%
P/EPS -198.53 6.01 -3.08 23.90 -34.31 13.46 8.25 -
  YoY % -3,403.33% 295.13% -112.89% 169.66% -354.90% 63.15% -
  Horiz. % -2,406.42% 72.85% -37.33% 289.70% -415.88% 163.15% 100.00%
EY -0.50 16.63 -32.48 4.18 -2.91 7.43 12.12 -
  YoY % -103.01% 151.20% -877.03% 243.64% -139.17% -38.70% -
  Horiz. % -4.13% 137.21% -267.99% 34.49% -24.01% 61.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.98 -
  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 0.45 0.33 0.34 0.61 0.53 0.53 1.05 -13.16%
  YoY % 36.36% -2.94% -44.26% 15.09% 0.00% -49.52% -
  Horiz. % 42.86% 31.43% 32.38% 58.10% 50.48% 50.48% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 27/02/12 24/02/11 25/02/10 26/02/09 26/02/08 26/02/07 -
Price 0.3700 0.2900 0.3800 0.5100 0.7000 0.8000 1.4200 -
P/RPS 0.23 0.16 0.23 0.34 0.41 0.50 0.82 -19.08%
  YoY % 43.75% -30.43% -32.35% -17.07% -18.00% -39.02% -
  Horiz. % 28.05% 19.51% 28.05% 41.46% 50.00% 60.98% 100.00%
P/EPS -163.24 5.29 -3.25 15.24 -34.31 15.83 8.74 -
  YoY % -3,185.82% 262.77% -121.33% 144.42% -316.74% 81.12% -
  Horiz. % -1,867.73% 60.53% -37.19% 174.37% -392.56% 181.12% 100.00%
EY -0.61 18.92 -30.77 6.56 -2.91 6.32 11.44 -
  YoY % -103.22% 161.49% -569.05% 325.43% -146.04% -44.76% -
  Horiz. % -5.33% 165.38% -268.97% 57.34% -25.44% 55.24% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.69 -
  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%
P/NAPS 0.37 0.29 0.36 0.39 0.53 0.62 1.11 -16.72%
  YoY % 27.59% -19.44% -7.69% -26.42% -14.52% -44.14% -
  Horiz. % 33.33% 26.13% 32.43% 35.14% 47.75% 55.86% 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.
 


 

344  207  523  1188 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.265+0.025 
 KHEESAN 0.495+0.015 
 KNM 0.365+0.005 
 ARMADA 0.475-0.02 
 KNM-WB 0.075-0.01 
 ARBB 0.335+0.015 
 MTRONIC-WA 0.010.00 
 HSI-H8F 0.26-0.005 
 TDM 0.265+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers