Highlights

[IQGROUP] YoY Cumulative Quarter Result on 2011-03-31 [#4]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 30-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     -80.20%    YoY -     -17.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 171,388 141,315 149,246 134,265 132,760 151,935 139,312 3.51%
  YoY % 21.28% -5.31% 11.16% 1.13% -12.62% 9.06% -
  Horiz. % 123.02% 101.44% 107.13% 96.38% 95.30% 109.06% 100.00%
PBT 12,727 2,960 7,064 -12,897 -11,977 -2,105 2,188 34.09%
  YoY % 329.97% -58.10% 154.77% -7.68% -468.98% -196.21% -
  Horiz. % 581.67% 135.28% 322.85% -589.44% -547.39% -96.21% 100.00%
Tax -1,764 -2,336 -779 -542 564 2 -1,009 9.75%
  YoY % 24.49% -199.87% -43.73% -196.10% 28,100.00% 100.20% -
  Horiz. % 174.83% 231.52% 77.21% 53.72% -55.90% -0.20% 100.00%
NP 10,963 624 6,285 -13,439 -11,413 -2,103 1,179 44.99%
  YoY % 1,656.89% -90.07% 146.77% -17.75% -442.70% -278.37% -
  Horiz. % 929.86% 52.93% 533.08% -1,139.86% -968.02% -178.37% 100.00%
NP to SH 11,216 624 6,285 -13,439 -11,413 -2,103 1,179 45.54%
  YoY % 1,697.44% -90.07% 146.77% -17.75% -442.70% -278.37% -
  Horiz. % 951.31% 52.93% 533.08% -1,139.86% -968.02% -178.37% 100.00%
Tax Rate 13.86 % 78.92 % 11.03 % - % - % - % 46.12 % -18.15%
  YoY % -82.44% 615.50% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.05% 171.12% 23.92% 0.00% 0.00% 0.00% 100.00%
Total Cost 160,425 140,691 142,961 147,704 144,173 154,038 138,133 2.52%
  YoY % 14.03% -1.59% -3.21% 2.45% -6.40% 11.51% -
  Horiz. % 116.14% 101.85% 103.50% 106.93% 104.37% 111.51% 100.00%
Net Worth 96,088 84,624 83,263 82,453 96,878 113,238 106,873 -1.76%
  YoY % 13.55% 1.63% 0.98% -14.89% -14.45% 5.96% -
  Horiz. % 89.91% 79.18% 77.91% 77.15% 90.65% 105.96% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 96,088 84,624 83,263 82,453 96,878 113,238 106,873 -1.76%
  YoY % 13.55% 1.63% 0.98% -14.89% -14.45% 5.96% -
  Horiz. % 89.91% 79.18% 77.91% 77.15% 90.65% 105.96% 100.00%
NOSH 85,034 85,479 84,963 85,003 84,981 85,141 84,820 0.04%
  YoY % -0.52% 0.61% -0.05% 0.03% -0.19% 0.38% -
  Horiz. % 100.25% 100.78% 100.17% 100.22% 100.19% 100.38% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 6.40 % 0.44 % 4.21 % -10.01 % -8.60 % -1.38 % 0.85 % 39.98%
  YoY % 1,354.55% -89.55% 142.06% -16.40% -523.19% -262.35% -
  Horiz. % 752.94% 51.76% 495.29% -1,177.65% -1,011.76% -162.35% 100.00%
ROE 11.67 % 0.74 % 7.55 % -16.30 % -11.78 % -1.86 % 1.10 % 48.21%
  YoY % 1,477.03% -90.20% 146.32% -38.37% -533.33% -269.09% -
  Horiz. % 1,060.91% 67.27% 686.36% -1,481.82% -1,070.91% -169.09% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 201.55 165.32 175.66 157.95 156.22 178.45 164.24 3.47%
  YoY % 21.92% -5.89% 11.21% 1.11% -12.46% 8.65% -
  Horiz. % 122.72% 100.66% 106.95% 96.17% 95.12% 108.65% 100.00%
EPS 13.19 0.73 7.39 -15.81 -13.43 -2.47 1.39 45.48%
  YoY % 1,706.85% -90.12% 146.74% -17.72% -443.72% -277.70% -
  Horiz. % 948.92% 52.52% 531.65% -1,137.41% -966.19% -177.70% 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 1.1300 0.9900 0.9800 0.9700 1.1400 1.3300 1.2600 -1.80%
  YoY % 14.14% 1.02% 1.03% -14.91% -14.29% 5.56% -
  Horiz. % 89.68% 78.57% 77.78% 76.98% 90.48% 105.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 194.70 160.53 169.54 152.53 150.82 172.60 158.26 3.51%
  YoY % 21.29% -5.31% 11.15% 1.13% -12.62% 9.06% -
  Horiz. % 123.03% 101.43% 107.13% 96.38% 95.30% 109.06% 100.00%
EPS 12.74 0.71 7.14 -15.27 -12.97 -2.39 1.34 45.52%
  YoY % 1,694.37% -90.06% 146.76% -17.73% -442.68% -278.36% -
  Horiz. % 950.75% 52.99% 532.84% -1,139.55% -967.91% -178.36% 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 1.0916 0.9613 0.9459 0.9367 1.1005 1.2864 1.2141 -1.76%
  YoY % 13.55% 1.63% 0.98% -14.88% -14.45% 5.96% -
  Horiz. % 89.91% 79.18% 77.91% 77.15% 90.64% 105.96% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.3200 0.4100 0.3100 0.4000 0.5100 0.7000 0.6800 -
P/RPS 0.65 0.25 0.18 0.25 0.33 0.39 0.41 7.98%
  YoY % 160.00% 38.89% -28.00% -24.24% -15.38% -4.88% -
  Horiz. % 158.54% 60.98% 43.90% 60.98% 80.49% 95.12% 100.00%
P/EPS 10.01 56.16 4.19 -2.53 -3.80 -28.34 48.92 -23.23%
  YoY % -82.18% 1,240.33% 265.61% 33.42% 86.59% -157.93% -
  Horiz. % 20.46% 114.80% 8.57% -5.17% -7.77% -57.93% 100.00%
EY 9.99 1.78 23.86 -39.53 -26.33 -3.53 2.04 30.30%
  YoY % 461.24% -92.54% 160.36% -50.13% -645.89% -273.04% -
  Horiz. % 489.71% 87.25% 1,169.61% -1,937.75% -1,290.69% -173.04% 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 1.17 0.41 0.32 0.41 0.45 0.53 0.54 13.75%
  YoY % 185.37% 28.13% -21.95% -8.89% -15.09% -1.85% -
  Horiz. % 216.67% 75.93% 59.26% 75.93% 83.33% 98.15% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 29/05/13 28/05/12 30/05/11 08/07/10 29/05/09 30/05/08 -
Price 1.2800 0.3100 0.3000 0.3800 0.3800 0.5100 0.6900 -
P/RPS 0.64 0.19 0.17 0.24 0.24 0.29 0.42 7.27%
  YoY % 236.84% 11.76% -29.17% 0.00% -17.24% -30.95% -
  Horiz. % 152.38% 45.24% 40.48% 57.14% 57.14% 69.05% 100.00%
P/EPS 9.70 42.47 4.06 -2.40 -2.83 -20.65 49.64 -23.81%
  YoY % -77.16% 946.06% 269.17% 15.19% 86.30% -141.60% -
  Horiz. % 19.54% 85.56% 8.18% -4.83% -5.70% -41.60% 100.00%
EY 10.30 2.35 24.66 -41.61 -35.34 -4.84 2.01 31.29%
  YoY % 338.30% -90.47% 159.26% -17.74% -630.17% -340.80% -
  Horiz. % 512.44% 116.92% 1,226.87% -2,070.15% -1,758.21% -240.80% 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 1.13 0.31 0.31 0.39 0.33 0.38 0.55 12.74%
  YoY % 264.52% 0.00% -20.51% 18.18% -13.16% -30.91% -
  Horiz. % 205.45% 56.36% 56.36% 70.91% 60.00% 69.09% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Am I a Chinese Chauvinistic? Sslee blog
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers