[IQGROUP] YoY Quarter Result on 2010-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 51,529 37,093 41,059 34,456 31,813 30,788 30,567 9.09% YoY % 38.92% -9.66% 19.16% 8.31% 3.33% 0.72% - Horiz. % 168.58% 121.35% 134.32% 112.72% 104.08% 100.72% 100.00%
PBT 7,677 -188 4,948 -4,238 -713 -1,063 15 182.56% YoY % 4,183.51% -103.80% 216.75% -494.39% 32.93% -7,186.67% - Horiz. % 51,180.00% -1,253.33% 32,986.67% -28,253.33% -4,753.33% -7,086.67% 100.00%
Tax -919 -38 -756 357 118 -464 176 - YoY % -2,318.42% 94.97% -311.76% 202.54% 125.43% -363.64% - Horiz. % -522.16% -21.59% -429.55% 202.84% 67.05% -263.64% 100.00%
NP 6,758 -226 4,192 -3,881 -595 -1,527 191 81.09% YoY % 3,090.27% -105.39% 208.01% -552.27% 61.03% -899.48% - Horiz. % 3,538.22% -118.32% 2,194.76% -2,031.94% -311.52% -799.48% 100.00%
NP to SH 6,758 -226 4,192 -3,881 -595 -1,527 191 81.09% YoY % 3,090.27% -105.39% 208.01% -552.27% 61.03% -899.48% - Horiz. % 3,538.22% -118.32% 2,194.76% -2,031.94% -311.52% -799.48% 100.00%
Tax Rate 11.97 % - % 15.28 % - % - % - % -1,173.33 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -1.02% 0.00% -1.30% 0.00% 0.00% 0.00% 100.00%
Total Cost 44,771 37,319 36,867 38,337 32,408 32,315 30,376 6.67% YoY % 19.97% 1.23% -3.83% 18.29% 0.29% 6.38% - Horiz. % 147.39% 122.86% 121.37% 126.21% 106.69% 106.38% 100.00%
Net Worth 94,356 83,703 86,731 90,018 109,649 106,890 107,654 -2.17% YoY % 12.73% -3.49% -3.65% -17.90% 2.58% -0.71% - Horiz. % 87.65% 77.75% 80.56% 83.62% 101.85% 99.29% 100.00%
Dividend 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 94,356 83,703 86,731 90,018 109,649 106,890 107,654 -2.17% YoY % 12.73% -3.49% -3.65% -17.90% 2.58% -0.71% - Horiz. % 87.65% 77.75% 80.56% 83.62% 101.85% 99.29% 100.00%
NOSH 85,006 83,703 85,030 84,923 85,000 84,833 86,818 -0.35% YoY % 1.56% -1.56% 0.13% -0.09% 0.20% -2.29% - Horiz. % 97.91% 96.41% 97.94% 97.82% 97.91% 97.71% 100.00%
Ratio Analysis 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 13.11 % -0.61 % 10.21 % -11.26 % -1.87 % -4.96 % 0.62 % 66.21% YoY % 2,249.18% -105.97% 190.67% -502.14% 62.30% -900.00% - Horiz. % 2,114.52% -98.39% 1,646.77% -1,816.13% -301.61% -800.00% 100.00%
ROE 7.16 % -0.27 % 4.83 % -4.31 % -0.54 % -1.43 % 0.18 % 84.66% YoY % 2,751.85% -105.59% 212.06% -698.15% 62.24% -894.44% - Horiz. % 3,977.78% -150.00% 2,683.33% -2,394.44% -300.00% -794.44% 100.00%
Per Share 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 60.62 44.31 48.29 40.57 37.43 36.29 35.21 9.47% YoY % 36.81% -8.24% 19.03% 8.39% 3.14% 3.07% - Horiz. % 172.17% 125.84% 137.15% 115.22% 106.31% 103.07% 100.00%
EPS 7.95 -0.27 4.93 -4.57 -0.70 -1.80 0.22 81.73% YoY % 3,044.44% -105.48% 207.88% -552.86% 61.11% -918.18% - Horiz. % 3,613.64% -122.73% 2,240.91% -2,077.27% -318.18% -818.18% 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 1.1100 1.0000 1.0200 1.0600 1.2900 1.2600 1.2400 -1.83% YoY % 11.00% -1.96% -3.77% -17.83% 2.38% 1.61% - Horiz. % 89.52% 80.65% 82.26% 85.48% 104.03% 101.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 58.54 42.14 46.64 39.14 36.14 34.98 34.72 9.09% YoY % 38.92% -9.65% 19.16% 8.30% 3.32% 0.75% - Horiz. % 168.61% 121.37% 134.33% 112.73% 104.09% 100.75% 100.00%
EPS 7.68 -0.26 4.76 -4.41 -0.68 -1.73 0.22 80.68% YoY % 3,053.85% -105.46% 207.94% -548.53% 60.69% -886.36% - Horiz. % 3,490.91% -118.18% 2,163.64% -2,004.55% -309.09% -786.36% 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 1.0719 0.9509 0.9853 1.0226 1.2456 1.2143 1.2230 -2.17% YoY % 12.72% -3.49% -3.65% -17.90% 2.58% -0.71% - Horiz. % 87.65% 77.75% 80.56% 83.61% 101.85% 99.29% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.4500 0.3100 0.2800 0.6000 0.7000 0.7500 1.0500 -
P/RPS 0.74 0.70 0.58 1.48 1.87 2.07 2.98 -20.70% YoY % 5.71% 20.69% -60.81% -20.86% -9.66% -30.54% - Horiz. % 24.83% 23.49% 19.46% 49.66% 62.75% 69.46% 100.00%
P/EPS 5.66 -114.81 5.68 -13.13 -100.00 -41.67 477.27 -52.21% YoY % 104.93% -2,121.30% 143.26% 86.87% -139.98% -108.73% - Horiz. % 1.19% -24.06% 1.19% -2.75% -20.95% -8.73% 100.00%
EY 17.67 -0.87 17.61 -7.62 -1.00 -2.40 0.21 109.19% YoY % 2,131.03% -104.94% 331.10% -662.00% 58.33% -1,242.86% - Horiz. % 8,414.29% -414.29% 8,385.71% -3,628.57% -476.19% -1,142.86% 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 0.41 0.31 0.27 0.57 0.54 0.60 0.85 -11.43% YoY % 32.26% 14.81% -52.63% 5.56% -10.00% -29.41% - Horiz. % 48.24% 36.47% 31.76% 67.06% 63.53% 70.59% 100.00%
Price Multiplier on Announcement Date 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 26/11/12 24/11/11 29/11/10 26/11/09 27/11/08 23/11/07 -
Price 0.7000 0.5700 0.2800 0.4600 0.8000 0.4700 0.8800 -
P/RPS 1.15 1.29 0.58 1.13 2.14 1.30 2.50 -12.13% YoY % -10.85% 122.41% -48.67% -47.20% 64.62% -48.00% - Horiz. % 46.00% 51.60% 23.20% 45.20% 85.60% 52.00% 100.00%
P/EPS 8.81 -211.11 5.68 -10.07 -114.29 -26.11 400.00 -47.02% YoY % 104.17% -3,816.73% 156.41% 91.19% -337.73% -106.53% - Horiz. % 2.20% -52.78% 1.42% -2.52% -28.57% -6.53% 100.00%
EY 11.36 -0.47 17.61 -9.93 -0.88 -3.83 0.25 88.79% YoY % 2,517.02% -102.67% 277.34% -1,028.41% 77.02% -1,632.00% - Horiz. % 4,544.00% -188.00% 7,044.00% -3,972.00% -352.00% -1,532.00% 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 0.63 0.57 0.27 0.43 0.62 0.37 0.71 -1.97% YoY % 10.53% 111.11% -37.21% -30.65% 67.57% -47.89% - Horiz. % 88.73% 80.28% 38.03% 60.56% 87.32% 52.11% 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.
Comment
IQGROUP Quarterly Report Q2 Sep10.pdf 
