Highlights

[IQGROUP] YoY Quarter Result on 2010-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 29-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Sep-2010  [#2]
Profit Trend QoQ -     -99.33%    YoY -     -552.27%
Quarter Report


View:


Show?  YoY % Horiz. %

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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS