Highlights

[IQGROUP] YoY Cumulative Quarter Result on 2011-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Dec-2011  [#3]
Profit Trend QoQ -     -24.43%    YoY -     146.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 155,061 134,286 103,635 113,945 105,090 95,790 108,493 6.13%
  YoY % 15.47% 29.58% -9.05% 8.43% 9.71% -11.71% -
  Horiz. % 142.92% 123.77% 95.52% 105.03% 96.86% 88.29% 100.00%
PBT 23,948 12,827 329 3,253 -7,480 2,053 -1,491 -
  YoY % 86.70% 3,798.78% -89.89% 143.49% -464.34% 237.69% -
  Horiz. % -1,606.17% -860.30% -22.07% -218.18% 501.68% -137.69% 100.00%
Tax -5,374 -2,072 -473 245 22 83 191 -
  YoY % -159.36% -338.05% -293.06% 1,013.64% -73.49% -56.54% -
  Horiz. % -2,813.61% -1,084.82% -247.64% 128.27% 11.52% 43.46% 100.00%
NP 18,574 10,755 -144 3,498 -7,458 2,136 -1,300 -
  YoY % 72.70% 7,568.75% -104.12% 146.90% -449.16% 264.31% -
  Horiz. % -1,428.77% -827.31% 11.08% -269.08% 573.69% -164.31% 100.00%
NP to SH 18,868 10,755 -144 3,498 -7,458 2,136 -1,300 -
  YoY % 75.43% 7,568.75% -104.12% 146.90% -449.16% 264.31% -
  Horiz. % -1,451.38% -827.31% 11.08% -269.08% 573.69% -164.31% 100.00%
Tax Rate 22.44 % 16.15 % 143.77 % -7.53 % - % -4.04 % - % -
  YoY % 38.95% -88.77% 2,009.30% 0.00% 0.00% 0.00% -
  Horiz. % -555.45% -399.75% -3,558.66% 186.39% 0.00% 100.00% -
Total Cost 136,487 123,531 103,779 110,447 112,548 93,654 109,793 3.69%
  YoY % 10.49% 19.03% -6.04% -1.87% 20.17% -14.70% -
  Horiz. % 124.31% 112.51% 94.52% 100.60% 102.51% 85.30% 100.00%
Net Worth 117,924 96,922 83,858 85,849 89,291 111,480 111,307 0.97%
  YoY % 21.67% 15.58% -2.32% -3.85% -19.90% 0.16% -
  Horiz. % 105.95% 87.08% 75.34% 77.13% 80.22% 100.16% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 34 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 0.18 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 117,924 96,922 83,858 85,849 89,291 111,480 111,307 0.97%
  YoY % 21.67% 15.58% -2.32% -3.85% -19.90% 0.16% -
  Horiz. % 105.95% 87.08% 75.34% 77.13% 80.22% 100.16% 100.00%
NOSH 85,452 85,019 84,705 85,000 85,039 85,099 84,967 0.09%
  YoY % 0.51% 0.37% -0.35% -0.05% -0.07% 0.16% -
  Horiz. % 100.57% 100.06% 99.69% 100.04% 100.09% 100.16% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 11.98 % 8.01 % -0.14 % 3.07 % -7.10 % 2.23 % -1.20 % -
  YoY % 49.56% 5,821.43% -104.56% 143.24% -418.39% 285.83% -
  Horiz. % -998.33% -667.50% 11.67% -255.83% 591.67% -185.83% 100.00%
ROE 16.00 % 11.10 % -0.17 % 4.07 % -8.35 % 1.92 % -1.17 % -
  YoY % 44.14% 6,629.41% -104.18% 148.74% -534.90% 264.10% -
  Horiz. % -1,367.52% -948.72% 14.53% -347.86% 713.68% -164.10% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 181.46 157.95 122.35 134.05 123.58 112.56 127.69 6.03%
  YoY % 14.88% 29.10% -8.73% 8.47% 9.79% -11.85% -
  Horiz. % 142.11% 123.70% 95.82% 104.98% 96.78% 88.15% 100.00%
EPS 22.08 12.65 -0.17 4.12 -8.77 2.51 -1.53 -
  YoY % 74.55% 7,541.18% -104.13% 146.98% -449.40% 264.05% -
  Horiz. % -1,443.14% -826.80% 11.11% -269.28% 573.20% -164.05% 100.00%
DPS 0.04 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. % 100.00% - - - - - -
NAPS 1.3800 1.1400 0.9900 1.0100 1.0500 1.3100 1.3100 0.87%
  YoY % 21.05% 15.15% -1.98% -3.81% -19.85% 0.00% -
  Horiz. % 105.34% 87.02% 75.57% 77.10% 80.15% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 176.15 152.55 117.73 129.44 119.38 108.82 123.25 6.13%
  YoY % 15.47% 29.58% -9.05% 8.43% 9.70% -11.71% -
  Horiz. % 142.92% 123.77% 95.52% 105.02% 96.86% 88.29% 100.00%
EPS 21.43 12.22 -0.16 3.97 -8.47 2.43 -1.48 -
  YoY % 75.37% 7,737.50% -104.03% 146.87% -448.56% 264.19% -
  Horiz. % -1,447.97% -825.68% 10.81% -268.24% 572.30% -164.19% 100.00%
DPS 0.04 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. % 100.00% - - - - - -
NAPS 1.3396 1.1010 0.9526 0.9753 1.0144 1.2664 1.2645 0.97%
  YoY % 21.67% 15.58% -2.33% -3.85% -19.90% 0.15% -
  Horiz. % 105.94% 87.07% 75.33% 77.13% 80.22% 100.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.5900 0.8050 0.4500 0.3300 0.3600 0.8000 0.7000 -
P/RPS 0.88 0.51 0.37 0.25 0.29 0.71 0.55 8.14%
  YoY % 72.55% 37.84% 48.00% -13.79% -59.15% 29.09% -
  Horiz. % 160.00% 92.73% 67.27% 45.45% 52.73% 129.09% 100.00%
P/EPS 7.20 6.36 -264.71 8.02 -4.10 31.87 -45.75 -
  YoY % 13.21% 102.40% -3,400.62% 295.61% -112.86% 169.66% -
  Horiz. % -15.74% -13.90% 578.60% -17.53% 8.96% -69.66% 100.00%
EY 13.89 15.71 -0.38 12.47 -24.36 3.14 -2.19 -
  YoY % -11.58% 4,234.21% -103.05% 151.19% -875.80% 243.38% -
  Horiz. % -634.25% -717.35% 17.35% -569.41% 1,112.33% -143.38% 100.00%
DY 0.03 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. % 100.00% - - - - - -
P/NAPS 1.15 0.71 0.45 0.33 0.34 0.61 0.53 13.77%
  YoY % 61.97% 57.78% 36.36% -2.94% -44.26% 15.09% -
  Horiz. % 216.98% 133.96% 84.91% 62.26% 64.15% 115.09% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 24/02/14 25/02/13 27/02/12 24/02/11 25/02/10 26/02/09 -
Price 2.3400 1.4700 0.3700 0.2900 0.3800 0.5100 0.7000 -
P/RPS 1.29 0.93 0.30 0.22 0.31 0.45 0.55 15.26%
  YoY % 38.71% 210.00% 36.36% -29.03% -31.11% -18.18% -
  Horiz. % 234.55% 169.09% 54.55% 40.00% 56.36% 81.82% 100.00%
P/EPS 10.60 11.62 -217.65 7.05 -4.33 20.32 -45.75 -
  YoY % -8.78% 105.34% -3,187.23% 262.82% -121.31% 144.42% -
  Horiz. % -23.17% -25.40% 475.74% -15.41% 9.46% -44.42% 100.00%
EY 9.44 8.61 -0.46 14.19 -23.08 4.92 -2.19 -
  YoY % 9.64% 1,971.74% -103.24% 161.48% -569.11% 324.66% -
  Horiz. % -431.05% -393.15% 21.00% -647.95% 1,053.88% -224.66% 100.00%
DY 0.02 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. % 100.00% - - - - - -
P/NAPS 1.70 1.29 0.37 0.29 0.36 0.39 0.53 21.43%
  YoY % 31.78% 248.65% 27.59% -19.44% -7.69% -26.42% -
  Horiz. % 320.75% 243.40% 69.81% 54.72% 67.92% 73.58% 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. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
3. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. GLOVES Versus OIL PALMS: What will both be in 6 months, 1 year, 3 years time? The Unfolding Story, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

209  298  555  1248 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.80-0.01 
 KNM 0.25+0.02 
 IMPIANA 0.085+0.01 
 SKPRES-WB 0.265-0.01 
 VS-WB 0.580.00 
 TFP 0.105-0.005 
 VIS 1.58+0.21 
 SERBADK 0.335+0.005 
 VS 1.65-0.05 
 MINETEC-PR 0.0050.00 
PARTNERS & BROKERS