Highlights

[IQGROUP] YoY Cumulative Quarter Result on 2011-06-30 [#1]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 26-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Jun-2011  [#1]
Profit Trend QoQ -     103.25%    YoY -     122.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 56,740 38,826 33,038 36,387 37,920 29,528 26,641 13.42%
  YoY % 46.14% 17.52% -9.20% -4.04% 28.42% 10.84% -
  Horiz. % 212.98% 145.74% 124.01% 136.58% 142.34% 110.84% 100.00%
PBT 8,736 1,883 821 240 -1,955 1,122 -1,172 -
  YoY % 363.94% 129.35% 242.08% 112.28% -274.24% 195.73% -
  Horiz. % -745.39% -160.67% -70.05% -20.48% 166.81% -95.73% 100.00%
Tax -1,372 -362 -433 197 8 -494 -77 61.58%
  YoY % -279.01% 16.40% -319.80% 2,362.50% 101.62% -541.56% -
  Horiz. % 1,781.82% 470.13% 562.34% -255.84% -10.39% 641.56% 100.00%
NP 7,364 1,521 388 437 -1,947 628 -1,249 -
  YoY % 384.16% 292.01% -11.21% 122.44% -410.03% 150.28% -
  Horiz. % -589.59% -121.78% -31.06% -34.99% 155.88% -50.28% 100.00%
NP to SH 7,466 1,521 388 437 -1,947 628 -1,249 -
  YoY % 390.86% 292.01% -11.21% 122.44% -410.03% 150.28% -
  Horiz. % -597.76% -121.78% -31.06% -34.99% 155.88% -50.28% 100.00%
Tax Rate 15.71 % 19.22 % 52.74 % -82.08 % - % 44.03 % - % -
  YoY % -18.26% -63.56% 164.25% 0.00% 0.00% 0.00% -
  Horiz. % 35.68% 43.65% 119.78% -186.42% 0.00% 100.00% -
Total Cost 49,376 37,305 32,650 35,950 39,867 28,900 27,890 9.98%
  YoY % 32.36% 14.26% -9.18% -9.83% 37.95% 3.62% -
  Horiz. % 177.04% 133.76% 117.07% 128.90% 142.94% 103.62% 100.00%
Net Worth 104,592 86,671 85,191 82,258 95,224 110,324 106,207 -0.26%
  YoY % 20.68% 1.74% 3.56% -13.62% -13.69% 3.88% -
  Horiz. % 98.48% 81.61% 80.21% 77.45% 89.66% 103.88% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 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
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 104,592 86,671 85,191 82,258 95,224 110,324 106,207 -0.26%
  YoY % 20.68% 1.74% 3.56% -13.62% -13.69% 3.88% -
  Horiz. % 98.48% 81.61% 80.21% 77.45% 89.66% 103.88% 100.00%
NOSH 85,034 84,972 84,347 85,686 85,021 84,864 84,965 0.01%
  YoY % 0.07% 0.74% -1.56% 0.78% 0.18% -0.12% -
  Horiz. % 100.08% 100.01% 99.27% 100.85% 100.07% 99.88% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 12.98 % 3.92 % 1.17 % 1.20 % -5.13 % 2.13 % -4.69 % -
  YoY % 231.12% 235.04% -2.50% 123.39% -340.85% 145.42% -
  Horiz. % -276.76% -83.58% -24.95% -25.59% 109.38% -45.42% 100.00%
ROE 7.14 % 1.75 % 0.46 % 0.53 % -2.04 % 0.57 % -1.18 % -
  YoY % 308.00% 280.43% -13.21% 125.98% -457.89% 148.31% -
  Horiz. % -605.08% -148.31% -38.98% -44.92% 172.88% -48.31% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 66.73 45.69 39.17 42.47 44.60 34.79 31.35 13.41%
  YoY % 46.05% 16.65% -7.77% -4.78% 28.20% 10.97% -
  Horiz. % 212.85% 145.74% 124.94% 135.47% 142.26% 110.97% 100.00%
EPS 8.78 1.79 0.46 0.51 -2.29 0.74 -1.47 -
  YoY % 390.50% 289.13% -9.80% 122.27% -409.46% 150.34% -
  Horiz. % -597.28% -121.77% -31.29% -34.69% 155.78% -50.34% 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 1.2300 1.0200 1.0100 0.9600 1.1200 1.3000 1.2500 -0.27%
  YoY % 20.59% 0.99% 5.21% -14.29% -13.85% 4.00% -
  Horiz. % 98.40% 81.60% 80.80% 76.80% 89.60% 104.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 64.46 44.11 37.53 41.34 43.08 33.54 30.26 13.43%
  YoY % 46.13% 17.53% -9.22% -4.04% 28.44% 10.84% -
  Horiz. % 213.02% 145.77% 124.03% 136.62% 142.37% 110.84% 100.00%
EPS 8.48 1.73 0.44 0.50 -2.21 0.71 -1.42 -
  YoY % 390.17% 293.18% -12.00% 122.62% -411.27% 150.00% -
  Horiz. % -597.18% -121.83% -30.99% -35.21% 155.63% -50.00% 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 1.1882 0.9846 0.9678 0.9345 1.0818 1.2533 1.2065 -0.25%
  YoY % 20.68% 1.74% 3.56% -13.62% -13.68% 3.88% -
  Horiz. % 98.48% 81.61% 80.22% 77.46% 89.66% 103.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.1500 0.3300 0.2900 0.3400 0.3600 0.7000 0.5700 -
P/RPS 1.72 0.72 0.74 0.80 0.81 2.01 1.82 -0.94%
  YoY % 138.89% -2.70% -7.50% -1.23% -59.70% 10.44% -
  Horiz. % 94.51% 39.56% 40.66% 43.96% 44.51% 110.44% 100.00%
P/EPS 13.10 18.44 63.04 66.67 -15.72 94.59 -38.78 -
  YoY % -28.96% -70.75% -5.44% 524.11% -116.62% 343.91% -
  Horiz. % -33.78% -47.55% -162.56% -171.92% 40.54% -243.91% 100.00%
EY 7.63 5.42 1.59 1.50 -6.36 1.06 -2.58 -
  YoY % 40.77% 240.88% 6.00% 123.58% -700.00% 141.09% -
  Horiz. % -295.74% -210.08% -61.63% -58.14% 246.51% -41.09% 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 0.93 0.32 0.29 0.35 0.32 0.54 0.46 12.44%
  YoY % 190.63% 10.34% -17.14% 9.38% -40.74% 17.39% -
  Horiz. % 202.17% 69.57% 63.04% 76.09% 69.57% 117.39% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 30/08/13 28/08/12 26/08/11 26/08/10 19/08/09 15/08/08 -
Price 1.2500 0.3300 0.3300 0.3000 0.3900 0.7000 0.5100 -
P/RPS 1.87 0.72 0.84 0.71 0.87 2.01 1.63 2.31%
  YoY % 159.72% -14.29% 18.31% -18.39% -56.72% 23.31% -
  Horiz. % 114.72% 44.17% 51.53% 43.56% 53.37% 123.31% 100.00%
P/EPS 14.24 18.44 71.74 58.82 -17.03 94.59 -34.69 -
  YoY % -22.78% -74.30% 21.97% 445.39% -118.00% 372.67% -
  Horiz. % -41.05% -53.16% -206.80% -169.56% 49.09% -272.67% 100.00%
EY 7.02 5.42 1.39 1.70 -5.87 1.06 -2.88 -
  YoY % 29.52% 289.93% -18.24% 128.96% -653.77% 136.81% -
  Horiz. % -243.75% -188.19% -48.26% -59.03% 203.82% -36.81% 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 1.02 0.32 0.33 0.31 0.35 0.54 0.41 16.40%
  YoY % 218.75% -3.03% 6.45% -11.43% -35.19% 31.71% -
  Horiz. % 248.78% 78.05% 80.49% 75.61% 85.37% 131.71% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

520  401  580 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 UCREST 0.35+0.055 
 FOCUS 0.15-0.09 
 MINDA 0.155-0.005 
 LKL 0.315-0.025 
 KEYASIC 0.15+0.01 
 RUBEREX 1.47+0.10 
 CAREPLS 2.08+0.16 
 FOCUS-PA 0.015-0.005 
 BJCORP 0.38-0.015 
 HSI-HGK 0.175-0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. STEEL very underrated and possibly to FLY! The Huat Project
2. Top Glove, Hartalega, Kossan: JP Morgan Reconfirms Glove Price Targets Amid Dwindling Paper Profits of Glove Short Seller Trying to Make Sense Bursa Investments
3. Premier: Glove Supply Constraints Persist 1 Year after the Start of the Pandemic Trying to Make Sense Bursa Investments
4. How to avoid the coronavirus? Koon Yew Yin Koon Yew Yin's Blog
5. WZ SATU (7245) ALUMINIUM DEMAND CATALYSTS THAT WILL POWER UP ITS SHARE PRICE TO FORMER GLORY (Reposted article) , Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. LB Aluminium has good profit growth - Koon Yew Yin Koon Yew Yin's Blog
7. CGS-CIMB Top 3 Small and Mid Cap Picks Articles worth sharing
8. GLOVEs up as Covid-19 resurgence concerns linger gloveharicut
PARTNERS & BROKERS