Highlights

[IQGROUP] YoY Annualized Quarter Result on 2011-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Dec-2011  [#3]
Profit Trend QoQ -     -49.62%    YoY -     146.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 206,748 179,048 138,180 151,926 140,120 127,720 144,657 6.13%
  YoY % 15.47% 29.58% -9.05% 8.43% 9.71% -11.71% -
  Horiz. % 142.92% 123.77% 95.52% 105.03% 96.86% 88.29% 100.00%
PBT 31,930 17,102 438 4,337 -9,973 2,737 -1,988 -
  YoY % 86.70% 3,798.79% -89.89% 143.49% -464.34% 237.69% -
  Horiz. % -1,606.17% -860.30% -22.07% -218.18% 501.68% -137.69% 100.00%
Tax -7,165 -2,762 -630 326 29 110 254 -
  YoY % -159.36% -338.06% -293.06% 1,013.65% -73.49% -56.54% -
  Horiz. % -2,813.61% -1,084.82% -247.64% 128.27% 11.52% 43.46% 100.00%
NP 24,765 14,340 -192 4,664 -9,944 2,848 -1,733 -
  YoY % 72.70% 7,568.75% -104.12% 146.90% -449.16% 264.31% -
  Horiz. % -1,428.77% -827.31% 11.08% -269.08% 573.69% -164.31% 100.00%
NP to SH 25,157 14,340 -192 4,664 -9,944 2,848 -1,733 -
  YoY % 75.43% 7,568.75% -104.12% 146.90% -449.16% 264.31% -
  Horiz. % -1,451.38% -827.31% 11.08% -269.08% 573.69% -164.31% 100.00%
Tax Rate 22.44 % 16.15 % 143.77 % -7.53 % - % -4.04 % - % -
  YoY % 38.95% -88.77% 2,009.30% 0.00% 0.00% 0.00% -
  Horiz. % -555.45% -399.75% -3,558.66% 186.39% 0.00% 100.00% -
Total Cost 181,982 164,708 138,372 147,262 150,064 124,872 146,390 3.69%
  YoY % 10.49% 19.03% -6.04% -1.87% 20.17% -14.70% -
  Horiz. % 124.31% 112.51% 94.52% 100.60% 102.51% 85.30% 100.00%
Net Worth 117,924 96,922 83,858 85,849 89,291 111,480 111,307 0.97%
  YoY % 21.67% 15.58% -2.32% -3.85% -19.90% 0.16% -
  Horiz. % 105.95% 87.08% 75.34% 77.13% 80.22% 100.16% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 45 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 0.18 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 117,924 96,922 83,858 85,849 89,291 111,480 111,307 0.97%
  YoY % 21.67% 15.58% -2.32% -3.85% -19.90% 0.16% -
  Horiz. % 105.95% 87.08% 75.34% 77.13% 80.22% 100.16% 100.00%
NOSH 85,452 85,019 84,705 85,000 85,039 85,099 84,967 0.09%
  YoY % 0.51% 0.37% -0.35% -0.05% -0.07% 0.16% -
  Horiz. % 100.57% 100.06% 99.69% 100.04% 100.09% 100.16% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 11.98 % 8.01 % -0.14 % 3.07 % -7.10 % 2.23 % -1.20 % -
  YoY % 49.56% 5,821.43% -104.56% 143.24% -418.39% 285.83% -
  Horiz. % -998.33% -667.50% 11.67% -255.83% 591.67% -185.83% 100.00%
ROE 21.33 % 14.80 % -0.23 % 5.43 % -11.14 % 2.55 % -1.56 % -
  YoY % 44.12% 6,534.78% -104.24% 148.74% -536.86% 263.46% -
  Horiz. % -1,367.31% -948.72% 14.74% -348.08% 714.10% -163.46% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 241.94 210.60 163.13 178.74 164.77 150.08 170.25 6.03%
  YoY % 14.88% 29.10% -8.73% 8.48% 9.79% -11.85% -
  Horiz. % 142.11% 123.70% 95.82% 104.99% 96.78% 88.15% 100.00%
EPS 29.44 16.87 -0.23 5.49 -11.69 3.35 -2.04 -
  YoY % 74.51% 7,434.78% -104.19% 146.96% -448.96% 264.22% -
  Horiz. % -1,443.14% -826.96% 11.27% -269.12% 573.04% -164.22% 100.00%
DPS 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% - - - - - -
NAPS 1.3800 1.1400 0.9900 1.0100 1.0500 1.3100 1.3100 0.87%
  YoY % 21.05% 15.15% -1.98% -3.81% -19.85% 0.00% -
  Horiz. % 105.34% 87.02% 75.57% 77.10% 80.15% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 234.87 203.40 156.97 172.59 159.18 145.09 164.33 6.13%
  YoY % 15.47% 29.58% -9.05% 8.42% 9.71% -11.71% -
  Horiz. % 142.93% 123.78% 95.52% 105.03% 96.87% 88.29% 100.00%
EPS 28.58 16.29 -0.22 5.30 -11.30 3.24 -1.97 -
  YoY % 75.45% 7,504.55% -104.15% 146.90% -448.77% 264.47% -
  Horiz. % -1,450.76% -826.90% 11.17% -269.04% 573.60% -164.47% 100.00%
DPS 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% - - - - - -
NAPS 1.3396 1.1010 0.9526 0.9753 1.0144 1.2664 1.2645 0.97%
  YoY % 21.67% 15.58% -2.33% -3.85% -19.90% 0.15% -
  Horiz. % 105.94% 87.07% 75.33% 77.13% 80.22% 100.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.5900 0.8050 0.4500 0.3300 0.3600 0.8000 0.7000 -
P/RPS 0.66 0.38 0.28 0.18 0.22 0.53 0.41 8.25%
  YoY % 73.68% 35.71% 55.56% -18.18% -58.49% 29.27% -
  Horiz. % 160.98% 92.68% 68.29% 43.90% 53.66% 129.27% 100.00%
P/EPS 5.40 4.77 -198.53 6.01 -3.08 23.90 -34.31 -
  YoY % 13.21% 102.40% -3,403.33% 295.13% -112.89% 169.66% -
  Horiz. % -15.74% -13.90% 578.64% -17.52% 8.98% -69.66% 100.00%
EY 18.52 20.95 -0.50 16.63 -32.48 4.18 -2.91 -
  YoY % -11.60% 4,290.00% -103.01% 151.20% -877.03% 243.64% -
  Horiz. % -636.43% -719.93% 17.18% -571.48% 1,116.15% -143.64% 100.00%
DY 0.03 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 1.15 0.71 0.45 0.33 0.34 0.61 0.53 13.77%
  YoY % 61.97% 57.78% 36.36% -2.94% -44.26% 15.09% -
  Horiz. % 216.98% 133.96% 84.91% 62.26% 64.15% 115.09% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 24/02/14 25/02/13 27/02/12 24/02/11 25/02/10 26/02/09 -
Price 2.3400 1.4700 0.3700 0.2900 0.3800 0.5100 0.7000 -
P/RPS 0.97 0.70 0.23 0.16 0.23 0.34 0.41 15.43%
  YoY % 38.57% 204.35% 43.75% -30.43% -32.35% -17.07% -
  Horiz. % 236.59% 170.73% 56.10% 39.02% 56.10% 82.93% 100.00%
P/EPS 7.95 8.72 -163.24 5.29 -3.25 15.24 -34.31 -
  YoY % -8.83% 105.34% -3,185.82% 262.77% -121.33% 144.42% -
  Horiz. % -23.17% -25.42% 475.78% -15.42% 9.47% -44.42% 100.00%
EY 12.58 11.47 -0.61 18.92 -30.77 6.56 -2.91 -
  YoY % 9.68% 1,980.33% -103.22% 161.49% -569.05% 325.43% -
  Horiz. % -432.30% -394.16% 20.96% -650.17% 1,057.39% -225.43% 100.00%
DY 0.02 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 1.70 1.29 0.37 0.29 0.36 0.39 0.53 21.43%
  YoY % 31.78% 248.65% 27.59% -19.44% -7.69% -26.42% -
  Horiz. % 320.75% 243.40% 69.81% 54.72% 67.92% 73.58% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers