Highlights

[IQGROUP] YoY Quarter Result on 2006-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 26-Feb-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2007
Quarter 31-Dec-2006  [#3]
Profit Trend QoQ -     10.34%    YoY -     -1.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04  -  CAGR
Revenue 34,449 51,064 39,272 41,715 39,065 0  -  -
  YoY % -32.54% 30.03% -5.86% 6.78% 0.00% - -
  Horiz. % 88.18% 130.72% 100.53% 106.78% 100.00% - -
PBT 1,644 744 2,803 5,113 5,660 0  -  -
  YoY % 120.97% -73.46% -45.18% -9.66% 0.00% - -
  Horiz. % 29.05% 13.14% 49.52% 90.34% 100.00% - -
Tax 459 732 -135 -544 -1,028 0  -  -
  YoY % -37.30% 642.22% 75.18% 47.08% 0.00% - -
  Horiz. % -44.65% -71.21% 13.13% 52.92% 100.00% - -
NP 2,103 1,476 2,668 4,569 4,632 0  -  -
  YoY % 42.48% -44.68% -41.61% -1.36% 0.00% - -
  Horiz. % 45.40% 31.87% 57.60% 98.64% 100.00% - -
NP to SH 2,103 1,476 2,668 4,569 4,632 0  -  -
  YoY % 42.48% -44.68% -41.61% -1.36% 0.00% - -
  Horiz. % 45.40% 31.87% 57.60% 98.64% 100.00% - -
Tax Rate -27.92 % -98.39 % 4.82 % 10.64 % 18.16 % - %  -  % -
  YoY % 71.62% -2,141.29% -54.70% -41.41% 0.00% - -
  Horiz. % -153.74% -541.80% 26.54% 58.59% 100.00% - -
Total Cost 32,346 49,588 36,604 37,146 34,433 0  -  -
  YoY % -34.77% 35.47% -1.46% 7.88% 0.00% - -
  Horiz. % 93.94% 144.01% 106.31% 107.88% 100.00% - -
Net Worth 111,535 111,124 109,608 108,704 104,701 -  -  -
  YoY % 0.37% 1.38% 0.83% 3.82% 0.00% - -
  Horiz. % 106.53% 106.13% 104.69% 103.82% 100.00% - -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04  -  CAGR
Div - - - - 4,188 -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 90.42 % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04  -  CAGR
Net Worth 111,535 111,124 109,608 108,704 104,701 -  -  -
  YoY % 0.37% 1.38% 0.83% 3.82% 0.00% - -
  Horiz. % 106.53% 106.13% 104.69% 103.82% 100.00% - -
NOSH 85,141 84,827 84,968 84,925 83,761 -  -  -
  YoY % 0.37% -0.17% 0.05% 1.39% 0.00% - -
  Horiz. % 101.65% 101.27% 101.44% 101.39% 100.00% - -
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04  -  CAGR
NP Margin 6.10 % 2.89 % 6.79 % 10.95 % 11.86 % - %  -  % -
  YoY % 111.07% -57.44% -37.99% -7.67% 0.00% - -
  Horiz. % 51.43% 24.37% 57.25% 92.33% 100.00% - -
ROE 1.89 % 1.33 % 2.43 % 4.20 % 4.42 % - %  -  % -
  YoY % 42.11% -45.27% -42.14% -4.98% 0.00% - -
  Horiz. % 42.76% 30.09% 54.98% 95.02% 100.00% - -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04  -  CAGR
RPS 40.46 60.20 46.22 49.12 46.64 -  -  -
  YoY % -32.79% 30.25% -5.90% 5.32% 0.00% - -
  Horiz. % 86.75% 129.07% 99.10% 105.32% 100.00% - -
EPS 2.47 1.74 3.14 5.38 5.53 0.00  -  -
  YoY % 41.95% -44.59% -41.64% -2.71% 0.00% - -
  Horiz. % 44.67% 31.46% 56.78% 97.29% 100.00% - -
DPS 0.00 0.00 0.00 0.00 5.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.3100 1.3100 1.2900 1.2800 1.2500 -  -  -
  YoY % 0.00% 1.55% 0.78% 2.40% 0.00% - -
  Horiz. % 104.80% 104.80% 103.20% 102.40% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04  -  CAGR
RPS 39.13 58.01 44.61 47.39 44.38 -  -  -
  YoY % -32.55% 30.04% -5.87% 6.78% 0.00% - -
  Horiz. % 88.17% 130.71% 100.52% 106.78% 100.00% - -
EPS 2.39 1.68 3.03 5.19 5.26 0.00  -  -
  YoY % 42.26% -44.55% -41.62% -1.33% 0.00% - -
  Horiz. % 45.44% 31.94% 57.60% 98.67% 100.00% - -
DPS 0.00 0.00 0.00 0.00 4.76 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.2670 1.2624 1.2452 1.2349 1.1894 -  -  -
  YoY % 0.36% 1.38% 0.83% 3.83% 0.00% - -
  Horiz. % 106.52% 106.14% 104.69% 103.83% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04  -  CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -  -  -
Price 0.8000 0.7000 0.6800 1.3400 1.7900 0.0000  -  -
P/RPS 1.98 1.16 1.47 2.73 3.84 0.00  -  -
  YoY % 70.69% -21.09% -46.15% -28.91% 0.00% - -
  Horiz. % 51.56% 30.21% 38.28% 71.09% 100.00% - -
P/EPS 32.39 40.23 21.66 24.91 32.37 0.00  -  -
  YoY % -19.49% 85.73% -13.05% -23.05% 0.00% - -
  Horiz. % 100.06% 124.28% 66.91% 76.95% 100.00% - -
EY 3.09 2.49 4.62 4.01 3.09 0.00  -  -
  YoY % 24.10% -46.10% 15.21% 29.77% 0.00% - -
  Horiz. % 100.00% 80.58% 149.51% 129.77% 100.00% - -
DY 0.00 0.00 0.00 0.00 2.79 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.61 0.53 0.53 1.05 1.43 0.00  -  -
  YoY % 15.09% 0.00% -49.52% -26.57% 0.00% - -
  Horiz. % 42.66% 37.06% 37.06% 73.43% 100.00% - -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04  -  CAGR
Date 25/02/10 26/02/09 26/02/08 26/02/07 27/02/06 -  -  -
Price 0.5100 0.7000 0.8000 1.4200 1.8200 0.0000  -  -
P/RPS 1.26 1.16 1.73 2.89 3.90 0.00  -  -
  YoY % 8.62% -32.95% -40.14% -25.90% 0.00% - -
  Horiz. % 32.31% 29.74% 44.36% 74.10% 100.00% - -
P/EPS 20.65 40.23 25.48 26.39 32.91 0.00  -  -
  YoY % -48.67% 57.89% -3.45% -19.81% 0.00% - -
  Horiz. % 62.75% 122.24% 77.42% 80.19% 100.00% - -
EY 4.84 2.49 3.93 3.79 3.04 0.00  -  -
  YoY % 94.38% -36.64% 3.69% 24.67% 0.00% - -
  Horiz. % 159.21% 81.91% 129.28% 124.67% 100.00% - -
DY 0.00 0.00 0.00 0.00 2.75 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.39 0.53 0.62 1.11 1.46 0.00  -  -
  YoY % -26.42% -14.52% -44.14% -23.97% 0.00% - -
  Horiz. % 26.71% 36.30% 42.47% 76.03% 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.
 


 

185  393  538  1214 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.165+0.005 
 ASB 0.195-0.025 
 PWRWELL 0.36-0.05 
 SAPNRG 0.205-0.005 
 DSONIC 1.18+0.14 
 XOX 0.0550.00 
 HSI-C7V 0.205-0.025 
 MYEG 1.13-0.05 
 DSONIC-WA 0.51+0.125 
 DGB 0.060.00 
Partners & Brokers