Highlights

[IQGROUP] YoY Quarter Result on 2010-06-30 [#1]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Jun-2010  [#1]
Profit Trend QoQ -     85.63%    YoY -     -410.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 38,826 33,038 36,387 37,920 29,528 26,641 33,095 2.70%
  YoY % 17.52% -9.20% -4.04% 28.42% 10.84% -19.50% -
  Horiz. % 117.32% 99.83% 109.95% 114.58% 89.22% 80.50% 100.00%
PBT 1,883 821 240 -1,955 1,122 -1,172 753 16.49%
  YoY % 129.35% 242.08% 112.28% -274.24% 195.73% -255.64% -
  Horiz. % 250.07% 109.03% 31.87% -259.63% 149.00% -155.64% 100.00%
Tax -362 -433 197 8 -494 -77 -389 -1.19%
  YoY % 16.40% -319.80% 2,362.50% 101.62% -541.56% 80.21% -
  Horiz. % 93.06% 111.31% -50.64% -2.06% 126.99% 19.79% 100.00%
NP 1,521 388 437 -1,947 628 -1,249 364 26.88%
  YoY % 292.01% -11.21% 122.44% -410.03% 150.28% -443.13% -
  Horiz. % 417.86% 106.59% 120.05% -534.89% 172.53% -343.13% 100.00%
NP to SH 1,521 388 437 -1,947 628 -1,249 364 26.88%
  YoY % 292.01% -11.21% 122.44% -410.03% 150.28% -443.13% -
  Horiz. % 417.86% 106.59% 120.05% -534.89% 172.53% -343.13% 100.00%
Tax Rate 19.22 % 52.74 % -82.08 % - % 44.03 % - % 51.66 % -15.18%
  YoY % -63.56% 164.25% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.20% 102.09% -158.89% 0.00% 85.23% 0.00% 100.00%
Total Cost 37,305 32,650 35,950 39,867 28,900 27,890 32,731 2.20%
  YoY % 14.26% -9.18% -9.83% 37.95% 3.62% -14.79% -
  Horiz. % 113.97% 99.75% 109.83% 121.80% 88.30% 85.21% 100.00%
Net Worth 86,671 85,191 82,258 95,224 110,324 106,207 110,893 -4.02%
  YoY % 1.74% 3.56% -13.62% -13.69% 3.88% -4.23% -
  Horiz. % 78.16% 76.82% 74.18% 85.87% 99.49% 95.77% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 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
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 86,671 85,191 82,258 95,224 110,324 106,207 110,893 -4.02%
  YoY % 1.74% 3.56% -13.62% -13.69% 3.88% -4.23% -
  Horiz. % 78.16% 76.82% 74.18% 85.87% 99.49% 95.77% 100.00%
NOSH 84,972 84,347 85,686 85,021 84,864 84,965 84,651 0.06%
  YoY % 0.74% -1.56% 0.78% 0.18% -0.12% 0.37% -
  Horiz. % 100.38% 99.64% 101.22% 100.44% 100.25% 100.37% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 3.92 % 1.17 % 1.20 % -5.13 % 2.13 % -4.69 % 1.10 % 23.57%
  YoY % 235.04% -2.50% 123.39% -340.85% 145.42% -526.36% -
  Horiz. % 356.36% 106.36% 109.09% -466.36% 193.64% -426.36% 100.00%
ROE 1.75 % 0.46 % 0.53 % -2.04 % 0.57 % -1.18 % 0.33 % 32.02%
  YoY % 280.43% -13.21% 125.98% -457.89% 148.31% -457.58% -
  Horiz. % 530.30% 139.39% 160.61% -618.18% 172.73% -357.58% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 45.69 39.17 42.47 44.60 34.79 31.35 39.10 2.63%
  YoY % 16.65% -7.77% -4.78% 28.20% 10.97% -19.82% -
  Horiz. % 116.85% 100.18% 108.62% 114.07% 88.98% 80.18% 100.00%
EPS 1.79 0.46 0.51 -2.29 0.74 -1.47 0.43 26.81%
  YoY % 289.13% -9.80% 122.27% -409.46% 150.34% -441.86% -
  Horiz. % 416.28% 106.98% 118.60% -532.56% 172.09% -341.86% 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 1.0200 1.0100 0.9600 1.1200 1.3000 1.2500 1.3100 -4.08%
  YoY % 0.99% 5.21% -14.29% -13.85% 4.00% -4.58% -
  Horiz. % 77.86% 77.10% 73.28% 85.50% 99.24% 95.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 44.11 37.53 41.34 43.08 33.54 30.26 37.60 2.69%
  YoY % 17.53% -9.22% -4.04% 28.44% 10.84% -19.52% -
  Horiz. % 117.31% 99.81% 109.95% 114.57% 89.20% 80.48% 100.00%
EPS 1.73 0.44 0.50 -2.21 0.71 -1.42 0.41 27.09%
  YoY % 293.18% -12.00% 122.62% -411.27% 150.00% -446.34% -
  Horiz. % 421.95% 107.32% 121.95% -539.02% 173.17% -346.34% 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 0.9846 0.9678 0.9345 1.0818 1.2533 1.2065 1.2597 -4.02%
  YoY % 1.74% 3.56% -13.62% -13.68% 3.88% -4.22% -
  Horiz. % 78.16% 76.83% 74.18% 85.88% 99.49% 95.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.3300 0.2900 0.3400 0.3600 0.7000 0.5700 1.1300 -
P/RPS 0.72 0.74 0.80 0.81 2.01 1.82 2.89 -20.66%
  YoY % -2.70% -7.50% -1.23% -59.70% 10.44% -37.02% -
  Horiz. % 24.91% 25.61% 27.68% 28.03% 69.55% 62.98% 100.00%
P/EPS 18.44 63.04 66.67 -15.72 94.59 -38.78 262.79 -35.75%
  YoY % -70.75% -5.44% 524.11% -116.62% 343.91% -114.76% -
  Horiz. % 7.02% 23.99% 25.37% -5.98% 35.99% -14.76% 100.00%
EY 5.42 1.59 1.50 -6.36 1.06 -2.58 0.38 55.67%
  YoY % 240.88% 6.00% 123.58% -700.00% 141.09% -778.95% -
  Horiz. % 1,426.32% 418.42% 394.74% -1,673.68% 278.95% -678.95% 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 0.32 0.29 0.35 0.32 0.54 0.46 0.86 -15.18%
  YoY % 10.34% -17.14% 9.38% -40.74% 17.39% -46.51% -
  Horiz. % 37.21% 33.72% 40.70% 37.21% 62.79% 53.49% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 28/08/12 26/08/11 26/08/10 19/08/09 15/08/08 15/08/07 -
Price 0.3300 0.3300 0.3000 0.3900 0.7000 0.5100 1.1100 -
P/RPS 0.72 0.84 0.71 0.87 2.01 1.63 2.84 -20.43%
  YoY % -14.29% 18.31% -18.39% -56.72% 23.31% -42.61% -
  Horiz. % 25.35% 29.58% 25.00% 30.63% 70.77% 57.39% 100.00%
P/EPS 18.44 71.74 58.82 -17.03 94.59 -34.69 258.14 -35.56%
  YoY % -74.30% 21.97% 445.39% -118.00% 372.67% -113.44% -
  Horiz. % 7.14% 27.79% 22.79% -6.60% 36.64% -13.44% 100.00%
EY 5.42 1.39 1.70 -5.87 1.06 -2.88 0.39 54.99%
  YoY % 289.93% -18.24% 128.96% -653.77% 136.81% -838.46% -
  Horiz. % 1,389.74% 356.41% 435.90% -1,505.13% 271.79% -738.46% 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 0.32 0.33 0.31 0.35 0.54 0.41 0.85 -15.01%
  YoY % -3.03% 6.45% -11.43% -35.19% 31.71% -51.76% -
  Horiz. % 37.65% 38.82% 36.47% 41.18% 63.53% 48.24% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers