Highlights

[IQGROUP] YoY Annualized Quarter Result on 2010-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     14.69%    YoY -     -449.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 179,048 138,180 151,926 140,120 127,720 144,657 137,245 4.53%
  YoY % 29.58% -9.05% 8.43% 9.71% -11.71% 5.40% -
  Horiz. % 130.46% 100.68% 110.70% 102.09% 93.06% 105.40% 100.00%
PBT 17,102 438 4,337 -9,973 2,737 -1,988 4,761 23.73%
  YoY % 3,798.79% -89.89% 143.49% -464.34% 237.69% -141.75% -
  Horiz. % 359.20% 9.21% 91.09% -209.47% 57.49% -41.75% 100.00%
Tax -2,762 -630 326 29 110 254 -464 34.59%
  YoY % -338.06% -293.06% 1,013.65% -73.49% -56.54% 154.89% -
  Horiz. % 595.40% 135.92% -70.40% -6.32% -23.85% -54.89% 100.00%
NP 14,340 -192 4,664 -9,944 2,848 -1,733 4,297 22.22%
  YoY % 7,568.75% -104.12% 146.90% -449.16% 264.31% -140.34% -
  Horiz. % 333.70% -4.47% 108.53% -231.40% 66.27% -40.34% 100.00%
NP to SH 14,340 -192 4,664 -9,944 2,848 -1,733 4,297 22.22%
  YoY % 7,568.75% -104.12% 146.90% -449.16% 264.31% -140.34% -
  Horiz. % 333.70% -4.47% 108.53% -231.40% 66.27% -40.34% 100.00%
Tax Rate 16.15 % 143.77 % -7.53 % - % -4.04 % - % 9.75 % 8.77%
  YoY % -88.77% 2,009.30% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 165.64% 1,474.56% -77.23% 0.00% -41.44% 0.00% 100.00%
Total Cost 164,708 138,372 147,262 150,064 124,872 146,390 132,948 3.63%
  YoY % 19.03% -6.04% -1.87% 20.17% -14.70% 10.11% -
  Horiz. % 123.89% 104.08% 110.77% 112.87% 93.93% 110.11% 100.00%
Net Worth 96,922 83,858 85,849 89,291 111,480 111,307 109,701 -2.04%
  YoY % 15.58% -2.32% -3.85% -19.90% 0.16% 1.46% -
  Horiz. % 88.35% 76.44% 78.26% 81.40% 101.62% 101.46% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 96,922 83,858 85,849 89,291 111,480 111,307 109,701 -2.04%
  YoY % 15.58% -2.32% -3.85% -19.90% 0.16% 1.46% -
  Horiz. % 88.35% 76.44% 78.26% 81.40% 101.62% 101.46% 100.00%
NOSH 85,019 84,705 85,000 85,039 85,099 84,967 85,039 -0.00%
  YoY % 0.37% -0.35% -0.05% -0.07% 0.16% -0.08% -
  Horiz. % 99.98% 99.61% 99.95% 100.00% 100.07% 99.92% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 8.01 % -0.14 % 3.07 % -7.10 % 2.23 % -1.20 % 3.13 % 16.94%
  YoY % 5,821.43% -104.56% 143.24% -418.39% 285.83% -138.34% -
  Horiz. % 255.91% -4.47% 98.08% -226.84% 71.25% -38.34% 100.00%
ROE 14.80 % -0.23 % 5.43 % -11.14 % 2.55 % -1.56 % 3.92 % 24.76%
  YoY % 6,534.78% -104.24% 148.74% -536.86% 263.46% -139.80% -
  Horiz. % 377.55% -5.87% 138.52% -284.18% 65.05% -39.80% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 210.60 163.13 178.74 164.77 150.08 170.25 161.39 4.53%
  YoY % 29.10% -8.73% 8.48% 9.79% -11.85% 5.49% -
  Horiz. % 130.49% 101.08% 110.75% 102.09% 92.99% 105.49% 100.00%
EPS 16.87 -0.23 5.49 -11.69 3.35 -2.04 5.05 22.24%
  YoY % 7,434.78% -104.19% 146.96% -448.96% 264.22% -140.40% -
  Horiz. % 334.06% -4.55% 108.71% -231.49% 66.34% -40.40% 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 1.1400 0.9900 1.0100 1.0500 1.3100 1.3100 1.2900 -2.04%
  YoY % 15.15% -1.98% -3.81% -19.85% 0.00% 1.55% -
  Horiz. % 88.37% 76.74% 78.29% 81.40% 101.55% 101.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 203.40 156.97 172.59 159.18 145.09 164.33 155.91 4.53%
  YoY % 29.58% -9.05% 8.42% 9.71% -11.71% 5.40% -
  Horiz. % 130.46% 100.68% 110.70% 102.10% 93.06% 105.40% 100.00%
EPS 16.29 -0.22 5.30 -11.30 3.24 -1.97 4.88 22.23%
  YoY % 7,504.55% -104.15% 146.90% -448.77% 264.47% -140.37% -
  Horiz. % 333.81% -4.51% 108.61% -231.56% 66.39% -40.37% 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 1.1010 0.9526 0.9753 1.0144 1.2664 1.2645 1.2462 -2.04%
  YoY % 15.58% -2.33% -3.85% -19.90% 0.15% 1.47% -
  Horiz. % 88.35% 76.44% 78.26% 81.40% 101.62% 101.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.8050 0.4500 0.3300 0.3600 0.8000 0.7000 0.6800 -
P/RPS 0.38 0.28 0.18 0.22 0.53 0.41 0.42 -1.65%
  YoY % 35.71% 55.56% -18.18% -58.49% 29.27% -2.38% -
  Horiz. % 90.48% 66.67% 42.86% 52.38% 126.19% 97.62% 100.00%
P/EPS 4.77 -198.53 6.01 -3.08 23.90 -34.31 13.46 -15.86%
  YoY % 102.40% -3,403.33% 295.13% -112.89% 169.66% -354.90% -
  Horiz. % 35.44% -1,474.96% 44.65% -22.88% 177.56% -254.90% 100.00%
EY 20.95 -0.50 16.63 -32.48 4.18 -2.91 7.43 18.84%
  YoY % 4,290.00% -103.01% 151.20% -877.03% 243.64% -139.17% -
  Horiz. % 281.97% -6.73% 223.82% -437.15% 56.26% -39.17% 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 0.71 0.45 0.33 0.34 0.61 0.53 0.53 4.99%
  YoY % 57.78% 36.36% -2.94% -44.26% 15.09% 0.00% -
  Horiz. % 133.96% 84.91% 62.26% 64.15% 115.09% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 24/02/14 25/02/13 27/02/12 24/02/11 25/02/10 26/02/09 26/02/08 -
Price 1.4700 0.3700 0.2900 0.3800 0.5100 0.7000 0.8000 -
P/RPS 0.70 0.23 0.16 0.23 0.34 0.41 0.50 5.76%
  YoY % 204.35% 43.75% -30.43% -32.35% -17.07% -18.00% -
  Horiz. % 140.00% 46.00% 32.00% 46.00% 68.00% 82.00% 100.00%
P/EPS 8.72 -163.24 5.29 -3.25 15.24 -34.31 15.83 -9.45%
  YoY % 105.34% -3,185.82% 262.77% -121.33% 144.42% -316.74% -
  Horiz. % 55.09% -1,031.21% 33.42% -20.53% 96.27% -216.74% 100.00%
EY 11.47 -0.61 18.92 -30.77 6.56 -2.91 6.32 10.43%
  YoY % 1,980.33% -103.22% 161.49% -569.05% 325.43% -146.04% -
  Horiz. % 181.49% -9.65% 299.37% -486.87% 103.80% -46.04% 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 1.29 0.37 0.29 0.36 0.39 0.53 0.62 12.98%
  YoY % 248.65% 27.59% -19.44% -7.69% -26.42% -14.52% -
  Horiz. % 208.06% 59.68% 46.77% 58.06% 62.90% 85.48% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers