Highlights

[IQGROUP] YoY Cumulative Quarter Result on 2009-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Dec-2009  [#3]
Profit Trend QoQ -     6,372.73%    YoY -     264.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 103,635 113,945 105,090 95,790 108,493 102,934 109,730 -0.95%
  YoY % -9.05% 8.43% 9.71% -11.71% 5.40% -6.19% -
  Horiz. % 94.45% 103.84% 95.77% 87.30% 98.87% 93.81% 100.00%
PBT 329 3,253 -7,480 2,053 -1,491 3,571 11,968 -45.03%
  YoY % -89.89% 143.49% -464.34% 237.69% -141.75% -70.16% -
  Horiz. % 2.75% 27.18% -62.50% 17.15% -12.46% 29.84% 100.00%
Tax -473 245 22 83 191 -348 -1,615 -18.49%
  YoY % -293.06% 1,013.64% -73.49% -56.54% 154.89% 78.45% -
  Horiz. % 29.29% -15.17% -1.36% -5.14% -11.83% 21.55% 100.00%
NP -144 3,498 -7,458 2,136 -1,300 3,223 10,353 -
  YoY % -104.12% 146.90% -449.16% 264.31% -140.34% -68.87% -
  Horiz. % -1.39% 33.79% -72.04% 20.63% -12.56% 31.13% 100.00%
NP to SH -144 3,498 -7,458 2,136 -1,300 3,223 10,353 -
  YoY % -104.12% 146.90% -449.16% 264.31% -140.34% -68.87% -
  Horiz. % -1.39% 33.79% -72.04% 20.63% -12.56% 31.13% 100.00%
Tax Rate 143.77 % -7.53 % - % -4.04 % - % 9.75 % 13.49 % 48.29%
  YoY % 2,009.30% 0.00% 0.00% 0.00% 0.00% -27.72% -
  Horiz. % 1,065.75% -55.82% 0.00% -29.95% 0.00% 72.28% 100.00%
Total Cost 103,779 110,447 112,548 93,654 109,793 99,711 99,377 0.72%
  YoY % -6.04% -1.87% 20.17% -14.70% 10.11% 0.34% -
  Horiz. % 104.43% 111.14% 113.25% 94.24% 110.48% 100.34% 100.00%
Net Worth 83,858 85,849 89,291 111,480 111,307 109,701 108,799 -4.24%
  YoY % -2.32% -3.85% -19.90% 0.16% 1.46% 0.83% -
  Horiz. % 77.08% 78.91% 82.07% 102.46% 102.30% 100.83% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - 4,249 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 41.05 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 83,858 85,849 89,291 111,480 111,307 109,701 108,799 -4.24%
  YoY % -2.32% -3.85% -19.90% 0.16% 1.46% 0.83% -
  Horiz. % 77.08% 78.91% 82.07% 102.46% 102.30% 100.83% 100.00%
NOSH 84,705 85,000 85,039 85,099 84,967 85,039 84,999 -0.06%
  YoY % -0.35% -0.05% -0.07% 0.16% -0.08% 0.05% -
  Horiz. % 99.65% 100.00% 100.05% 100.12% 99.96% 100.05% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -0.14 % 3.07 % -7.10 % 2.23 % -1.20 % 3.13 % 9.43 % -
  YoY % -104.56% 143.24% -418.39% 285.83% -138.34% -66.81% -
  Horiz. % -1.48% 32.56% -75.29% 23.65% -12.73% 33.19% 100.00%
ROE -0.17 % 4.07 % -8.35 % 1.92 % -1.17 % 2.94 % 9.52 % -
  YoY % -104.18% 148.74% -534.90% 264.10% -139.80% -69.12% -
  Horiz. % -1.79% 42.75% -87.71% 20.17% -12.29% 30.88% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 122.35 134.05 123.58 112.56 127.69 121.04 129.09 -0.89%
  YoY % -8.73% 8.47% 9.79% -11.85% 5.49% -6.24% -
  Horiz. % 94.78% 103.84% 95.73% 87.19% 98.92% 93.76% 100.00%
EPS -0.17 4.12 -8.77 2.51 -1.53 3.79 12.18 -
  YoY % -104.13% 146.98% -449.40% 264.05% -140.37% -68.88% -
  Horiz. % -1.40% 33.83% -72.00% 20.61% -12.56% 31.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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% 0.00% 100.00%
NAPS 0.9900 1.0100 1.0500 1.3100 1.3100 1.2900 1.2800 -4.19%
  YoY % -1.98% -3.81% -19.85% 0.00% 1.55% 0.78% -
  Horiz. % 77.34% 78.91% 82.03% 102.34% 102.34% 100.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 117.73 129.44 119.38 108.82 123.25 116.93 124.65 -0.95%
  YoY % -9.05% 8.43% 9.70% -11.71% 5.40% -6.19% -
  Horiz. % 94.45% 103.84% 95.77% 87.30% 98.88% 93.81% 100.00%
EPS -0.16 3.97 -8.47 2.43 -1.48 3.66 11.76 -
  YoY % -104.03% 146.87% -448.56% 264.19% -140.44% -68.88% -
  Horiz. % -1.36% 33.76% -72.02% 20.66% -12.59% 31.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.83 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9526 0.9753 1.0144 1.2664 1.2645 1.2462 1.2360 -4.24%
  YoY % -2.33% -3.85% -19.90% 0.15% 1.47% 0.83% -
  Horiz. % 77.07% 78.91% 82.07% 102.46% 102.31% 100.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.4500 0.3300 0.3600 0.8000 0.7000 0.6800 1.3400 -
P/RPS 0.37 0.25 0.29 0.71 0.55 0.56 1.04 -15.81%
  YoY % 48.00% -13.79% -59.15% 29.09% -1.79% -46.15% -
  Horiz. % 35.58% 24.04% 27.88% 68.27% 52.88% 53.85% 100.00%
P/EPS -264.71 8.02 -4.10 31.87 -45.75 17.94 11.00 -
  YoY % -3,400.62% 295.61% -112.86% 169.66% -355.02% 63.09% -
  Horiz. % -2,406.45% 72.91% -37.27% 289.73% -415.91% 163.09% 100.00%
EY -0.38 12.47 -24.36 3.14 -2.19 5.57 9.09 -
  YoY % -103.05% 151.19% -875.80% 243.38% -139.32% -38.72% -
  Horiz. % -4.18% 137.18% -267.99% 34.54% -24.09% 61.28% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.73 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.45 0.33 0.34 0.61 0.53 0.53 1.05 -13.16%
  YoY % 36.36% -2.94% -44.26% 15.09% 0.00% -49.52% -
  Horiz. % 42.86% 31.43% 32.38% 58.10% 50.48% 50.48% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 27/02/12 24/02/11 25/02/10 26/02/09 26/02/08 26/02/07 -
Price 0.3700 0.2900 0.3800 0.5100 0.7000 0.8000 1.4200 -
P/RPS 0.30 0.22 0.31 0.45 0.55 0.66 1.10 -19.45%
  YoY % 36.36% -29.03% -31.11% -18.18% -16.67% -40.00% -
  Horiz. % 27.27% 20.00% 28.18% 40.91% 50.00% 60.00% 100.00%
P/EPS -217.65 7.05 -4.33 20.32 -45.75 21.11 11.66 -
  YoY % -3,187.23% 262.82% -121.31% 144.42% -316.72% 81.05% -
  Horiz. % -1,866.64% 60.46% -37.14% 174.27% -392.37% 181.05% 100.00%
EY -0.46 14.19 -23.08 4.92 -2.19 4.74 8.58 -
  YoY % -103.24% 161.48% -569.11% 324.66% -146.20% -44.76% -
  Horiz. % -5.36% 165.38% -269.00% 57.34% -25.52% 55.24% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.52 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.37 0.29 0.36 0.39 0.53 0.62 1.11 -16.72%
  YoY % 27.59% -19.44% -7.69% -26.42% -14.52% -44.14% -
  Horiz. % 33.33% 26.13% 32.43% 35.14% 47.75% 55.86% 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.
 


TOP ARTICLES

1. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 A - SUPER BULL STOCKS - Super Positive Momentum Stocks - FOR 25 OCTOBER 2021 --- KGB & K SEE_Research
4. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
5. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks -FOR 22 OCTOBER 2021 --- KGB & KGB W SEE_Research
6. Palm Oil: The Investment of Successful Gurus like Dr. Neoh Soon Kean of Dynaquest, Fong Siling aka Cold Eye & Robert Kuok, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. Vietnam to open Phu Quoc island to vaccinated tourists in November Good Articles to Share
8. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS