Highlights

[IQGROUP] YoY Cumulative Quarter Result on 2010-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 29-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Sep-2010  [#2]
Profit Trend QoQ -     -199.33%    YoY -     -17,760.61%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 90,355 70,131 77,446 72,376 61,341 57,429 63,662 6.00%
  YoY % 28.84% -9.45% 7.01% 17.99% 6.81% -9.79% -
  Horiz. % 141.93% 110.16% 121.65% 113.69% 96.35% 90.21% 100.00%
PBT 9,560 633 5,188 -6,193 409 -2,235 768 52.18%
  YoY % 1,410.27% -87.80% 183.77% -1,614.18% 118.30% -391.02% -
  Horiz. % 1,244.79% 82.42% 675.52% -806.38% 53.26% -291.02% 100.00%
Tax -1,281 -471 -559 365 -376 -541 -213 34.82%
  YoY % -171.97% 15.74% -253.15% 197.07% 30.50% -153.99% -
  Horiz. % 601.41% 221.13% 262.44% -171.36% 176.53% 253.99% 100.00%
NP 8,279 162 4,629 -5,828 33 -2,776 555 56.83%
  YoY % 5,010.49% -96.50% 179.43% -17,760.61% 101.19% -600.18% -
  Horiz. % 1,491.71% 29.19% 834.05% -1,050.09% 5.95% -500.18% 100.00%
NP to SH 8,279 162 4,629 -5,828 33 -2,776 555 56.83%
  YoY % 5,010.49% -96.50% 179.43% -17,760.61% 101.19% -600.18% -
  Horiz. % 1,491.71% 29.19% 834.05% -1,050.09% 5.95% -500.18% 100.00%
Tax Rate 13.40 % 74.41 % 10.77 % - % 91.93 % - % 27.73 % -11.41%
  YoY % -81.99% 590.90% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.32% 268.34% 38.84% 0.00% 331.52% 0.00% 100.00%
Total Cost 82,076 69,969 72,817 78,204 61,308 60,205 63,107 4.47%
  YoY % 17.30% -3.91% -6.89% 27.56% 1.83% -4.60% -
  Horiz. % 130.06% 110.87% 115.39% 123.92% 97.15% 95.40% 100.00%
Net Worth 94,350 85,263 86,634 90,053 106,424 106,965 105,876 -1.90%
  YoY % 10.66% -1.58% -3.80% -15.38% -0.50% 1.03% -
  Horiz. % 89.11% 80.53% 81.83% 85.06% 100.52% 101.03% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 94,350 85,263 86,634 90,053 106,424 106,965 105,876 -1.90%
  YoY % 10.66% -1.58% -3.80% -15.38% -0.50% 1.03% -
  Horiz. % 89.11% 80.53% 81.83% 85.06% 100.52% 101.03% 100.00%
NOSH 85,000 85,263 84,935 84,956 82,500 84,892 85,384 -0.08%
  YoY % -0.31% 0.39% -0.02% 2.98% -2.82% -0.58% -
  Horiz. % 99.55% 99.86% 99.47% 99.50% 96.62% 99.42% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 9.16 % 0.23 % 5.98 % -8.05 % 0.05 % -4.83 % 0.87 % 47.99%
  YoY % 3,882.61% -96.15% 174.29% -16,200.00% 101.04% -655.17% -
  Horiz. % 1,052.87% 26.44% 687.36% -925.29% 5.75% -555.17% 100.00%
ROE 8.77 % 0.19 % 5.34 % -6.47 % 0.03 % -2.60 % 0.52 % 60.07%
  YoY % 4,515.79% -96.44% 182.53% -21,666.67% 101.15% -600.00% -
  Horiz. % 1,686.54% 36.54% 1,026.92% -1,244.23% 5.77% -500.00% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 106.30 82.25 91.18 85.19 74.35 67.65 74.56 6.08%
  YoY % 29.24% -9.79% 7.03% 14.58% 9.90% -9.27% -
  Horiz. % 142.57% 110.31% 122.29% 114.26% 99.72% 90.73% 100.00%
EPS 9.74 0.19 5.45 -6.86 0.04 -3.27 0.65 56.95%
  YoY % 5,026.32% -96.51% 179.45% -17,250.00% 101.22% -603.08% -
  Horiz. % 1,498.46% 29.23% 838.46% -1,055.38% 6.15% -503.08% 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 1.1100 1.0000 1.0200 1.0600 1.2900 1.2600 1.2400 -1.83%
  YoY % 11.00% -1.96% -3.77% -17.83% 2.38% 1.61% -
  Horiz. % 89.52% 80.65% 82.26% 85.48% 104.03% 101.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 102.64 79.67 87.98 82.22 69.68 65.24 72.32 6.00%
  YoY % 28.83% -9.45% 7.01% 18.00% 6.81% -9.79% -
  Horiz. % 141.92% 110.16% 121.65% 113.69% 96.35% 90.21% 100.00%
EPS 9.40 0.18 5.26 -6.62 0.04 -3.15 0.63 56.84%
  YoY % 5,122.22% -96.58% 179.46% -16,650.00% 101.27% -600.00% -
  Horiz. % 1,492.06% 28.57% 834.92% -1,050.79% 6.35% -500.00% 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 1.0718 0.9686 0.9842 1.0230 1.2090 1.2151 1.2028 -1.90%
  YoY % 10.65% -1.59% -3.79% -15.38% -0.50% 1.02% -
  Horiz. % 89.11% 80.53% 81.83% 85.05% 100.52% 101.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.4500 0.3100 0.2800 0.6000 0.7000 0.7500 1.0500 -
P/RPS 0.42 0.38 0.31 0.70 0.94 1.11 1.41 -18.26%
  YoY % 10.53% 22.58% -55.71% -25.53% -15.32% -21.28% -
  Horiz. % 29.79% 26.95% 21.99% 49.65% 66.67% 78.72% 100.00%
P/EPS 4.62 163.16 5.14 -8.75 1,750.00 -22.94 161.54 -44.67%
  YoY % -97.17% 3,074.32% 158.74% -100.50% 7,728.60% -114.20% -
  Horiz. % 2.86% 101.00% 3.18% -5.42% 1,083.32% -14.20% 100.00%
EY 21.64 0.61 19.46 -11.43 0.06 -4.36 0.62 80.68%
  YoY % 3,447.54% -96.87% 270.25% -19,150.00% 101.38% -803.23% -
  Horiz. % 3,490.32% 98.39% 3,138.71% -1,843.55% 9.68% -703.23% 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 0.41 0.31 0.27 0.57 0.54 0.60 0.85 -11.43%
  YoY % 32.26% 14.81% -52.63% 5.56% -10.00% -29.41% -
  Horiz. % 48.24% 36.47% 31.76% 67.06% 63.53% 70.59% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 26/11/12 24/11/11 29/11/10 26/11/09 27/11/08 23/11/07 -
Price 0.7000 0.5700 0.2800 0.4600 0.8000 0.4700 0.8800 -
P/RPS 0.66 0.69 0.31 0.54 1.08 0.69 1.18 -9.22%
  YoY % -4.35% 122.58% -42.59% -50.00% 56.52% -41.53% -
  Horiz. % 55.93% 58.47% 26.27% 45.76% 91.53% 58.47% 100.00%
P/EPS 7.19 300.00 5.14 -6.71 2,000.00 -14.37 135.38 -38.66%
  YoY % -97.60% 5,736.58% 176.60% -100.34% 14,017.88% -110.61% -
  Horiz. % 5.31% 221.60% 3.80% -4.96% 1,477.32% -10.61% 100.00%
EY 13.91 0.33 19.46 -14.91 0.05 -6.96 0.74 62.99%
  YoY % 4,115.15% -98.30% 230.52% -29,920.00% 100.72% -1,040.54% -
  Horiz. % 1,879.73% 44.59% 2,629.73% -2,014.86% 6.76% -940.54% 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 0.63 0.57 0.27 0.43 0.62 0.37 0.71 -1.97%
  YoY % 10.53% 111.11% -37.21% -30.65% 67.57% -47.89% -
  Horiz. % 88.73% 80.28% 38.03% 60.56% 87.32% 52.11% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers