Highlights

[IQGROUP] YoY Cumulative Quarter Result on 2008-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 26-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Dec-2008  [#3]
Profit Trend QoQ -     53.17%    YoY -     -140.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 113,945 105,090 95,790 108,493 102,934 109,730 95,152 3.05%
  YoY % 8.43% 9.71% -11.71% 5.40% -6.19% 15.32% -
  Horiz. % 119.75% 110.44% 100.67% 114.02% 108.18% 115.32% 100.00%
PBT 3,253 -7,480 2,053 -1,491 3,571 11,968 11,643 -19.14%
  YoY % 143.49% -464.34% 237.69% -141.75% -70.16% 2.79% -
  Horiz. % 27.94% -64.24% 17.63% -12.81% 30.67% 102.79% 100.00%
Tax 245 22 83 191 -348 -1,615 -2,080 -
  YoY % 1,013.64% -73.49% -56.54% 154.89% 78.45% 22.36% -
  Horiz. % -11.78% -1.06% -3.99% -9.18% 16.73% 77.64% 100.00%
NP 3,498 -7,458 2,136 -1,300 3,223 10,353 9,563 -15.43%
  YoY % 146.90% -449.16% 264.31% -140.34% -68.87% 8.26% -
  Horiz. % 36.58% -77.99% 22.34% -13.59% 33.70% 108.26% 100.00%
NP to SH 3,498 -7,458 2,136 -1,300 3,223 10,353 9,563 -15.43%
  YoY % 146.90% -449.16% 264.31% -140.34% -68.87% 8.26% -
  Horiz. % 36.58% -77.99% 22.34% -13.59% 33.70% 108.26% 100.00%
Tax Rate -7.53 % - % -4.04 % - % 9.75 % 13.49 % 17.86 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -27.72% -24.47% -
  Horiz. % -42.16% 0.00% -22.62% 0.00% 54.59% 75.53% 100.00%
Total Cost 110,447 112,548 93,654 109,793 99,711 99,377 85,589 4.34%
  YoY % -1.87% 20.17% -14.70% 10.11% 0.34% 16.11% -
  Horiz. % 129.04% 131.50% 109.42% 128.28% 116.50% 116.11% 100.00%
Net Worth 85,849 89,291 111,480 111,307 109,701 108,799 93,902 -1.48%
  YoY % -3.85% -19.90% 0.16% 1.46% 0.83% 15.87% -
  Horiz. % 91.42% 95.09% 118.72% 118.54% 116.82% 115.87% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - 4,249 3,756 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 13.15% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 113.15% 100.00%
Div Payout % - % - % - % - % - % 41.05 % 39.28 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 4.51% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 104.51% 100.00%
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 85,849 89,291 111,480 111,307 109,701 108,799 93,902 -1.48%
  YoY % -3.85% -19.90% 0.16% 1.46% 0.83% 15.87% -
  Horiz. % 91.42% 95.09% 118.72% 118.54% 116.82% 115.87% 100.00%
NOSH 85,000 85,039 85,099 84,967 85,039 84,999 75,121 2.08%
  YoY % -0.05% -0.07% 0.16% -0.08% 0.05% 13.15% -
  Horiz. % 113.15% 113.20% 113.28% 113.11% 113.20% 113.15% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 3.07 % -7.10 % 2.23 % -1.20 % 3.13 % 9.43 % 10.05 % -17.93%
  YoY % 143.24% -418.39% 285.83% -138.34% -66.81% -6.17% -
  Horiz. % 30.55% -70.65% 22.19% -11.94% 31.14% 93.83% 100.00%
ROE 4.07 % -8.35 % 1.92 % -1.17 % 2.94 % 9.52 % 10.18 % -14.16%
  YoY % 148.74% -534.90% 264.10% -139.80% -69.12% -6.48% -
  Horiz. % 39.98% -82.02% 18.86% -11.49% 28.88% 93.52% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 134.05 123.58 112.56 127.69 121.04 129.09 126.66 0.95%
  YoY % 8.47% 9.79% -11.85% 5.49% -6.24% 1.92% -
  Horiz. % 105.83% 97.57% 88.87% 100.81% 95.56% 101.92% 100.00%
EPS 4.12 -8.77 2.51 -1.53 3.79 12.18 12.73 -17.13%
  YoY % 146.98% -449.40% 264.05% -140.37% -68.88% -4.32% -
  Horiz. % 32.36% -68.89% 19.72% -12.02% 29.77% 95.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.0100 1.0500 1.3100 1.3100 1.2900 1.2800 1.2500 -3.49%
  YoY % -3.81% -19.85% 0.00% 1.55% 0.78% 2.40% -
  Horiz. % 80.80% 84.00% 104.80% 104.80% 103.20% 102.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 129.44 119.38 108.82 123.25 116.93 124.65 108.09 3.05%
  YoY % 8.43% 9.70% -11.71% 5.40% -6.19% 15.32% -
  Horiz. % 119.75% 110.44% 100.68% 114.03% 108.18% 115.32% 100.00%
EPS 3.97 -8.47 2.43 -1.48 3.66 11.76 10.86 -15.43%
  YoY % 146.87% -448.56% 264.19% -140.44% -68.88% 8.29% -
  Horiz. % 36.56% -77.99% 22.38% -13.63% 33.70% 108.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 4.83 4.27 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 13.11% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 113.11% 100.00%
NAPS 0.9753 1.0144 1.2664 1.2645 1.2462 1.2360 1.0667 -1.48%
  YoY % -3.85% -19.90% 0.15% 1.47% 0.83% 15.87% -
  Horiz. % 91.43% 95.10% 118.72% 118.54% 116.83% 115.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.3300 0.3600 0.8000 0.7000 0.6800 1.3400 1.7900 -
P/RPS 0.25 0.29 0.71 0.55 0.56 1.04 1.41 -25.04%
  YoY % -13.79% -59.15% 29.09% -1.79% -46.15% -26.24% -
  Horiz. % 17.73% 20.57% 50.35% 39.01% 39.72% 73.76% 100.00%
P/EPS 8.02 -4.10 31.87 -45.75 17.94 11.00 14.06 -8.93%
  YoY % 295.61% -112.86% 169.66% -355.02% 63.09% -21.76% -
  Horiz. % 57.04% -29.16% 226.67% -325.39% 127.60% 78.24% 100.00%
EY 12.47 -24.36 3.14 -2.19 5.57 9.09 7.11 9.81%
  YoY % 151.19% -875.80% 243.38% -139.32% -38.72% 27.85% -
  Horiz. % 175.39% -342.62% 44.16% -30.80% 78.34% 127.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.73 2.79 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 33.69% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 133.69% 100.00%
P/NAPS 0.33 0.34 0.61 0.53 0.53 1.05 1.43 -21.67%
  YoY % -2.94% -44.26% 15.09% 0.00% -49.52% -26.57% -
  Horiz. % 23.08% 23.78% 42.66% 37.06% 37.06% 73.43% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 24/02/11 25/02/10 26/02/09 26/02/08 26/02/07 27/02/06 -
Price 0.2900 0.3800 0.5100 0.7000 0.8000 1.4200 1.8200 -
P/RPS 0.22 0.31 0.45 0.55 0.66 1.10 1.44 -26.87%
  YoY % -29.03% -31.11% -18.18% -16.67% -40.00% -23.61% -
  Horiz. % 15.28% 21.53% 31.25% 38.19% 45.83% 76.39% 100.00%
P/EPS 7.05 -4.33 20.32 -45.75 21.11 11.66 14.30 -11.11%
  YoY % 262.82% -121.31% 144.42% -316.72% 81.05% -18.46% -
  Horiz. % 49.30% -30.28% 142.10% -319.93% 147.62% 81.54% 100.00%
EY 14.19 -23.08 4.92 -2.19 4.74 8.58 6.99 12.52%
  YoY % 161.48% -569.11% 324.66% -146.20% -44.76% 22.75% -
  Horiz. % 203.00% -330.19% 70.39% -31.33% 67.81% 122.75% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.52 2.75 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 28.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 128.00% 100.00%
P/NAPS 0.29 0.36 0.39 0.53 0.62 1.11 1.46 -23.61%
  YoY % -19.44% -7.69% -26.42% -14.52% -44.14% -23.97% -
  Horiz. % 19.86% 24.66% 26.71% 36.30% 42.47% 76.03% 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
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
5. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS