Highlights

[IQGROUP] YoY Cumulative Quarter Result on 2010-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     -27.97%    YoY -     -449.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 134,286 103,635 113,945 105,090 95,790 108,493 102,934 4.53%
  YoY % 29.58% -9.05% 8.43% 9.71% -11.71% 5.40% -
  Horiz. % 130.46% 100.68% 110.70% 102.09% 93.06% 105.40% 100.00%
PBT 12,827 329 3,253 -7,480 2,053 -1,491 3,571 23.73%
  YoY % 3,798.78% -89.89% 143.49% -464.34% 237.69% -141.75% -
  Horiz. % 359.20% 9.21% 91.09% -209.47% 57.49% -41.75% 100.00%
Tax -2,072 -473 245 22 83 191 -348 34.59%
  YoY % -338.05% -293.06% 1,013.64% -73.49% -56.54% 154.89% -
  Horiz. % 595.40% 135.92% -70.40% -6.32% -23.85% -54.89% 100.00%
NP 10,755 -144 3,498 -7,458 2,136 -1,300 3,223 22.22%
  YoY % 7,568.75% -104.12% 146.90% -449.16% 264.31% -140.34% -
  Horiz. % 333.70% -4.47% 108.53% -231.40% 66.27% -40.34% 100.00%
NP to SH 10,755 -144 3,498 -7,458 2,136 -1,300 3,223 22.22%
  YoY % 7,568.75% -104.12% 146.90% -449.16% 264.31% -140.34% -
  Horiz. % 333.70% -4.47% 108.53% -231.40% 66.27% -40.34% 100.00%
Tax Rate 16.15 % 143.77 % -7.53 % - % -4.04 % - % 9.75 % 8.77%
  YoY % -88.77% 2,009.30% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 165.64% 1,474.56% -77.23% 0.00% -41.44% 0.00% 100.00%
Total Cost 123,531 103,779 110,447 112,548 93,654 109,793 99,711 3.63%
  YoY % 19.03% -6.04% -1.87% 20.17% -14.70% 10.11% -
  Horiz. % 123.89% 104.08% 110.77% 112.87% 93.93% 110.11% 100.00%
Net Worth 96,922 83,858 85,849 89,291 111,480 111,307 109,701 -2.04%
  YoY % 15.58% -2.32% -3.85% -19.90% 0.16% 1.46% -
  Horiz. % 88.35% 76.44% 78.26% 81.40% 101.62% 101.46% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 96,922 83,858 85,849 89,291 111,480 111,307 109,701 -2.04%
  YoY % 15.58% -2.32% -3.85% -19.90% 0.16% 1.46% -
  Horiz. % 88.35% 76.44% 78.26% 81.40% 101.62% 101.46% 100.00%
NOSH 85,019 84,705 85,000 85,039 85,099 84,967 85,039 -0.00%
  YoY % 0.37% -0.35% -0.05% -0.07% 0.16% -0.08% -
  Horiz. % 99.98% 99.61% 99.95% 100.00% 100.07% 99.92% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 8.01 % -0.14 % 3.07 % -7.10 % 2.23 % -1.20 % 3.13 % 16.94%
  YoY % 5,821.43% -104.56% 143.24% -418.39% 285.83% -138.34% -
  Horiz. % 255.91% -4.47% 98.08% -226.84% 71.25% -38.34% 100.00%
ROE 11.10 % -0.17 % 4.07 % -8.35 % 1.92 % -1.17 % 2.94 % 24.76%
  YoY % 6,629.41% -104.18% 148.74% -534.90% 264.10% -139.80% -
  Horiz. % 377.55% -5.78% 138.44% -284.01% 65.31% -39.80% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 157.95 122.35 134.05 123.58 112.56 127.69 121.04 4.53%
  YoY % 29.10% -8.73% 8.47% 9.79% -11.85% 5.49% -
  Horiz. % 130.49% 101.08% 110.75% 102.10% 92.99% 105.49% 100.00%
EPS 12.65 -0.17 4.12 -8.77 2.51 -1.53 3.79 22.23%
  YoY % 7,541.18% -104.13% 146.98% -449.40% 264.05% -140.37% -
  Horiz. % 333.77% -4.49% 108.71% -231.40% 66.23% -40.37% 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 1.1400 0.9900 1.0100 1.0500 1.3100 1.3100 1.2900 -2.04%
  YoY % 15.15% -1.98% -3.81% -19.85% 0.00% 1.55% -
  Horiz. % 88.37% 76.74% 78.29% 81.40% 101.55% 101.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 152.55 117.73 129.44 119.38 108.82 123.25 116.93 4.53%
  YoY % 29.58% -9.05% 8.43% 9.70% -11.71% 5.40% -
  Horiz. % 130.46% 100.68% 110.70% 102.10% 93.06% 105.40% 100.00%
EPS 12.22 -0.16 3.97 -8.47 2.43 -1.48 3.66 22.23%
  YoY % 7,737.50% -104.03% 146.87% -448.56% 264.19% -140.44% -
  Horiz. % 333.88% -4.37% 108.47% -231.42% 66.39% -40.44% 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 1.1010 0.9526 0.9753 1.0144 1.2664 1.2645 1.2462 -2.04%
  YoY % 15.58% -2.33% -3.85% -19.90% 0.15% 1.47% -
  Horiz. % 88.35% 76.44% 78.26% 81.40% 101.62% 101.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.8050 0.4500 0.3300 0.3600 0.8000 0.7000 0.6800 -
P/RPS 0.51 0.37 0.25 0.29 0.71 0.55 0.56 -1.55%
  YoY % 37.84% 48.00% -13.79% -59.15% 29.09% -1.79% -
  Horiz. % 91.07% 66.07% 44.64% 51.79% 126.79% 98.21% 100.00%
P/EPS 6.36 -264.71 8.02 -4.10 31.87 -45.75 17.94 -15.86%
  YoY % 102.40% -3,400.62% 295.61% -112.86% 169.66% -355.02% -
  Horiz. % 35.45% -1,475.53% 44.70% -22.85% 177.65% -255.02% 100.00%
EY 15.71 -0.38 12.47 -24.36 3.14 -2.19 5.57 18.85%
  YoY % 4,234.21% -103.05% 151.19% -875.80% 243.38% -139.32% -
  Horiz. % 282.05% -6.82% 223.88% -437.34% 56.37% -39.32% 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 0.71 0.45 0.33 0.34 0.61 0.53 0.53 4.99%
  YoY % 57.78% 36.36% -2.94% -44.26% 15.09% 0.00% -
  Horiz. % 133.96% 84.91% 62.26% 64.15% 115.09% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 24/02/14 25/02/13 27/02/12 24/02/11 25/02/10 26/02/09 26/02/08 -
Price 1.4700 0.3700 0.2900 0.3800 0.5100 0.7000 0.8000 -
P/RPS 0.93 0.30 0.22 0.31 0.45 0.55 0.66 5.88%
  YoY % 210.00% 36.36% -29.03% -31.11% -18.18% -16.67% -
  Horiz. % 140.91% 45.45% 33.33% 46.97% 68.18% 83.33% 100.00%
P/EPS 11.62 -217.65 7.05 -4.33 20.32 -45.75 21.11 -9.46%
  YoY % 105.34% -3,187.23% 262.82% -121.31% 144.42% -316.72% -
  Horiz. % 55.05% -1,031.03% 33.40% -20.51% 96.26% -216.72% 100.00%
EY 8.61 -0.46 14.19 -23.08 4.92 -2.19 4.74 10.45%
  YoY % 1,971.74% -103.24% 161.48% -569.11% 324.66% -146.20% -
  Horiz. % 181.65% -9.70% 299.37% -486.92% 103.80% -46.20% 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 1.29 0.37 0.29 0.36 0.39 0.53 0.62 12.98%
  YoY % 248.65% 27.59% -19.44% -7.69% -26.42% -14.52% -
  Horiz. % 208.06% 59.68% 46.77% 58.06% 62.90% 85.48% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers