[IQGROUP] YoY Annualized Quarter Result on 2007-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 - CAGR
Revenue 132,760 151,935 139,312 153,765 134,461 0 - - YoY % -12.62% 9.06% -9.40% 14.36% 0.00% - - Horiz. % 98.73% 113.00% 103.61% 114.36% 100.00% - -
PBT -11,977 -2,105 2,188 15,525 16,760 0 - - YoY % -468.98% -196.21% -85.91% -7.37% 0.00% - - Horiz. % -71.46% -12.56% 13.05% 92.63% 100.00% - -
Tax 564 2 -1,009 -2,927 -2,198 0 - - YoY % 28,100.00% 100.20% 65.53% -33.17% 0.00% - - Horiz. % -25.66% -0.09% 45.91% 133.17% 100.00% - -
NP -11,413 -2,103 1,179 12,598 14,562 0 - - YoY % -442.70% -278.37% -90.64% -13.49% 0.00% - - Horiz. % -78.38% -14.44% 8.10% 86.51% 100.00% - -
NP to SH -11,413 -2,103 1,179 12,598 14,562 0 - - YoY % -442.70% -278.37% -90.64% -13.49% 0.00% - - Horiz. % -78.38% -14.44% 8.10% 86.51% 100.00% - -
Tax Rate - % - % 46.12 % 18.85 % 13.11 % - % - % - YoY % 0.00% 0.00% 144.67% 43.78% 0.00% - - Horiz. % 0.00% 0.00% 351.79% 143.78% 100.00% - -
Total Cost 144,173 154,038 138,133 141,167 119,899 0 - - YoY % -6.40% 11.51% -2.15% 17.74% 0.00% - - Horiz. % 120.25% 128.47% 115.21% 117.74% 100.00% - -
Net Worth 96,878 113,238 106,873 110,526 97,752 - - - YoY % -14.45% 5.96% -3.31% 13.07% 0.00% - - Horiz. % 99.11% 115.84% 109.33% 113.07% 100.00% - -
Dividend 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 - CAGR
Div - - - 7,651 6,982 - - - YoY % 0.00% 0.00% 0.00% 9.59% 0.00% - - Horiz. % 0.00% 0.00% 0.00% 109.59% 100.00% - -
Div Payout % - % - % - % 60.74 % 47.95 % - % - % - YoY % 0.00% 0.00% 0.00% 26.67% 0.00% - - Horiz. % 0.00% 0.00% 0.00% 126.67% 100.00% - -
Equity 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 - CAGR
Net Worth 96,878 113,238 106,873 110,526 97,752 - - - YoY % -14.45% 5.96% -3.31% 13.07% 0.00% - - Horiz. % 99.11% 115.84% 109.33% 113.07% 100.00% - -
NOSH 84,981 85,141 84,820 85,020 77,581 - - - YoY % -0.19% 0.38% -0.24% 9.59% 0.00% - - Horiz. % 109.54% 109.75% 109.33% 109.59% 100.00% - -
Ratio Analysis 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 - CAGR
NP Margin -8.60 % -1.38 % 0.85 % 8.19 % 10.83 % - % - % - YoY % -523.19% -262.35% -89.62% -24.38% 0.00% - - Horiz. % -79.41% -12.74% 7.85% 75.62% 100.00% - -
ROE -11.78 % -1.86 % 1.10 % 11.40 % 14.90 % - % - % - YoY % -533.33% -269.09% -90.35% -23.49% 0.00% - - Horiz. % -79.06% -12.48% 7.38% 76.51% 100.00% - -
Per Share 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 - CAGR
RPS 156.22 178.45 164.24 180.86 173.32 - - - YoY % -12.46% 8.65% -9.19% 4.35% 0.00% - - Horiz. % 90.13% 102.96% 94.76% 104.35% 100.00% - -
EPS -13.43 -2.47 1.39 14.82 18.77 0.00 - - YoY % -443.72% -277.70% -90.62% -21.04% 0.00% - - Horiz. % -71.55% -13.16% 7.41% 78.96% 100.00% - -
DPS 0.00 0.00 0.00 9.00 9.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% - -
NAPS 1.1400 1.3300 1.2600 1.3000 1.2600 0.0000 - - YoY % -14.29% 5.56% -3.08% 3.17% 0.00% - - Horiz. % 90.48% 105.56% 100.00% 103.17% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 88,028 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 - CAGR
RPS 150.82 172.60 158.26 174.68 152.75 - - - YoY % -12.62% 9.06% -9.40% 14.36% 0.00% - - Horiz. % 98.74% 113.00% 103.61% 114.36% 100.00% - -
EPS -12.97 -2.39 1.34 14.31 16.54 0.00 - - YoY % -442.68% -278.36% -90.64% -13.48% 0.00% - - Horiz. % -78.42% -14.45% 8.10% 86.52% 100.00% - -
DPS 0.00 0.00 0.00 8.69 7.93 0.00 - - YoY % 0.00% 0.00% 0.00% 9.58% 0.00% - - Horiz. % 0.00% 0.00% 0.00% 109.58% 100.00% - -
NAPS 1.1005 1.2864 1.2141 1.2556 1.1105 0.0000 - - YoY % -14.45% 5.96% -3.31% 13.07% 0.00% - - Horiz. % 99.10% 115.84% 109.33% 113.07% 100.00% - -
Price Multiplier on Financial Quarter End Date 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 - CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 - - -
Price 0.5100 0.7000 0.6800 1.2600 1.7000 0.0000 - -
P/RPS 0.33 0.39 0.41 0.70 0.98 0.00 - - YoY % -15.38% -4.88% -41.43% -28.57% 0.00% - - Horiz. % 33.67% 39.80% 41.84% 71.43% 100.00% - -
P/EPS -3.80 -28.34 48.92 8.50 9.06 0.00 - - YoY % 86.59% -157.93% 475.53% -6.18% 0.00% - - Horiz. % -41.94% -312.80% 539.96% 93.82% 100.00% - -
EY -26.33 -3.53 2.04 11.76 11.04 0.00 - - YoY % -645.89% -273.04% -82.65% 6.52% 0.00% - - Horiz. % -238.50% -31.97% 18.48% 106.52% 100.00% - -
DY 0.00 0.00 0.00 7.14 5.29 0.00 - - YoY % 0.00% 0.00% 0.00% 34.97% 0.00% - - Horiz. % 0.00% 0.00% 0.00% 134.97% 100.00% - -
P/NAPS 0.45 0.53 0.54 0.97 1.35 0.00 - - YoY % -15.09% -1.85% -44.33% -28.15% 0.00% - - Horiz. % 33.33% 39.26% 40.00% 71.85% 100.00% - -
Price Multiplier on Announcement Date 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 - CAGR
Date 08/07/10 29/05/09 30/05/08 29/05/07 29/05/06 - - -
Price 0.3800 0.5100 0.6900 1.2100 1.5000 0.0000 - -
P/RPS 0.24 0.29 0.42 0.67 0.87 0.00 - - YoY % -17.24% -30.95% -37.31% -22.99% 0.00% - - Horiz. % 27.59% 33.33% 48.28% 77.01% 100.00% - -
P/EPS -2.83 -20.65 49.64 8.17 7.99 0.00 - - YoY % 86.30% -141.60% 507.59% 2.25% 0.00% - - Horiz. % -35.42% -258.45% 621.28% 102.25% 100.00% - -
EY -35.34 -4.84 2.01 12.25 12.51 0.00 - - YoY % -630.17% -340.80% -83.59% -2.08% 0.00% - - Horiz. % -282.49% -38.69% 16.07% 97.92% 100.00% - -
DY 0.00 0.00 0.00 7.44 6.00 0.00 - - YoY % 0.00% 0.00% 0.00% 24.00% 0.00% - - Horiz. % 0.00% 0.00% 0.00% 124.00% 100.00% - -
P/NAPS 0.33 0.38 0.55 0.93 1.19 0.00 - - YoY % -13.16% -30.91% -40.86% -21.85% 0.00% - - Horiz. % 27.73% 31.93% 46.22% 78.15% 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.
Comment
IQGROUP Quarterly Report Q4 Mar07.pdf 
