Highlights

[IQGROUP] YoY Quarter Result on 2008-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 26-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Dec-2008  [#3]
Profit Trend QoQ -     196.66%    YoY -     -44.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 36,499 32,714 34,449 51,064 39,272 41,715 39,065 -1.13%
  YoY % 11.57% -5.04% -32.54% 30.03% -5.86% 6.78% -
  Horiz. % 93.43% 83.74% 88.18% 130.72% 100.53% 106.78% 100.00%
PBT -1,935 -1,287 1,644 744 2,803 5,113 5,660 -
  YoY % -50.35% -178.28% 120.97% -73.46% -45.18% -9.66% -
  Horiz. % -34.19% -22.74% 29.05% 13.14% 49.52% 90.34% 100.00%
Tax 804 -343 459 732 -135 -544 -1,028 -
  YoY % 334.40% -174.73% -37.30% 642.22% 75.18% 47.08% -
  Horiz. % -78.21% 33.37% -44.65% -71.21% 13.13% 52.92% 100.00%
NP -1,131 -1,630 2,103 1,476 2,668 4,569 4,632 -
  YoY % 30.61% -177.51% 42.48% -44.68% -41.61% -1.36% -
  Horiz. % -24.42% -35.19% 45.40% 31.87% 57.60% 98.64% 100.00%
NP to SH -1,131 -1,630 2,103 1,476 2,668 4,569 4,632 -
  YoY % 30.61% -177.51% 42.48% -44.68% -41.61% -1.36% -
  Horiz. % -24.42% -35.19% 45.40% 31.87% 57.60% 98.64% 100.00%
Tax Rate - % - % -27.92 % -98.39 % 4.82 % 10.64 % 18.16 % -
  YoY % 0.00% 0.00% 71.62% -2,141.29% -54.70% -41.41% -
  Horiz. % 0.00% 0.00% -153.74% -541.80% 26.54% 58.59% 100.00%
Total Cost 37,630 34,344 32,346 49,588 36,604 37,146 34,433 1.49%
  YoY % 9.57% 6.18% -34.77% 35.47% -1.46% 7.88% -
  Horiz. % 109.28% 99.74% 93.94% 144.01% 106.31% 107.88% 100.00%
Net Worth 85,849 89,140 111,535 111,124 109,608 108,704 104,701 -3.25%
  YoY % -3.69% -20.08% 0.37% 1.38% 0.83% 3.82% -
  Horiz. % 81.99% 85.14% 106.53% 106.13% 104.69% 103.82% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - 4,188 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 85,849 89,140 111,535 111,124 109,608 108,704 104,701 -3.25%
  YoY % -3.69% -20.08% 0.37% 1.38% 0.83% 3.82% -
  Horiz. % 81.99% 85.14% 106.53% 106.13% 104.69% 103.82% 100.00%
NOSH 85,000 84,895 85,141 84,827 84,968 84,925 83,761 0.24%
  YoY % 0.12% -0.29% 0.37% -0.17% 0.05% 1.39% -
  Horiz. % 101.48% 101.35% 101.65% 101.27% 101.44% 101.39% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -3.10 % -4.98 % 6.10 % 2.89 % 6.79 % 10.95 % 11.86 % -
  YoY % 37.75% -181.64% 111.07% -57.44% -37.99% -7.67% -
  Horiz. % -26.14% -41.99% 51.43% 24.37% 57.25% 92.33% 100.00%
ROE -1.32 % -1.83 % 1.89 % 1.33 % 2.43 % 4.20 % 4.42 % -
  YoY % 27.87% -196.83% 42.11% -45.27% -42.14% -4.98% -
  Horiz. % -29.86% -41.40% 42.76% 30.09% 54.98% 95.02% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 42.94 38.53 40.46 60.20 46.22 49.12 46.64 -1.37%
  YoY % 11.45% -4.77% -32.79% 30.25% -5.90% 5.32% -
  Horiz. % 92.07% 82.61% 86.75% 129.07% 99.10% 105.32% 100.00%
EPS -1.33 -1.92 2.47 1.74 3.14 5.38 5.53 -
  YoY % 30.73% -177.73% 41.95% -44.59% -41.64% -2.71% -
  Horiz. % -24.05% -34.72% 44.67% 31.46% 56.78% 97.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.0100 1.0500 1.3100 1.3100 1.2900 1.2800 1.2500 -3.49%
  YoY % -3.81% -19.85% 0.00% 1.55% 0.78% 2.40% -
  Horiz. % 80.80% 84.00% 104.80% 104.80% 103.20% 102.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 41.46 37.16 39.13 58.01 44.61 47.39 44.38 -1.13%
  YoY % 11.57% -5.03% -32.55% 30.04% -5.87% 6.78% -
  Horiz. % 93.42% 83.73% 88.17% 130.71% 100.52% 106.78% 100.00%
EPS -1.28 -1.85 2.39 1.68 3.03 5.19 5.26 -
  YoY % 30.81% -177.41% 42.26% -44.55% -41.62% -1.33% -
  Horiz. % -24.33% -35.17% 45.44% 31.94% 57.60% 98.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.76 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9753 1.0126 1.2670 1.2624 1.2452 1.2349 1.1894 -3.25%
  YoY % -3.68% -20.08% 0.36% 1.38% 0.83% 3.83% -
  Horiz. % 82.00% 85.14% 106.52% 106.14% 104.69% 103.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.3300 0.3600 0.8000 0.7000 0.6800 1.3400 1.7900 -
P/RPS 0.77 0.93 1.98 1.16 1.47 2.73 3.84 -23.49%
  YoY % -17.20% -53.03% 70.69% -21.09% -46.15% -28.91% -
  Horiz. % 20.05% 24.22% 51.56% 30.21% 38.28% 71.09% 100.00%
P/EPS -24.80 -18.75 32.39 40.23 21.66 24.91 32.37 -
  YoY % -32.27% -157.89% -19.49% 85.73% -13.05% -23.05% -
  Horiz. % -76.61% -57.92% 100.06% 124.28% 66.91% 76.95% 100.00%
EY -4.03 -5.33 3.09 2.49 4.62 4.01 3.09 -
  YoY % 24.39% -272.49% 24.10% -46.10% 15.21% 29.77% -
  Horiz. % -130.42% -172.49% 100.00% 80.58% 149.51% 129.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.79 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.33 0.34 0.61 0.53 0.53 1.05 1.43 -21.67%
  YoY % -2.94% -44.26% 15.09% 0.00% -49.52% -26.57% -
  Horiz. % 23.08% 23.78% 42.66% 37.06% 37.06% 73.43% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 24/02/11 25/02/10 26/02/09 26/02/08 26/02/07 27/02/06 -
Price 0.2900 0.3800 0.5100 0.7000 0.8000 1.4200 1.8200 -
P/RPS 0.68 0.99 1.26 1.16 1.73 2.89 3.90 -25.25%
  YoY % -31.31% -21.43% 8.62% -32.95% -40.14% -25.90% -
  Horiz. % 17.44% 25.38% 32.31% 29.74% 44.36% 74.10% 100.00%
P/EPS -21.79 -19.79 20.65 40.23 25.48 26.39 32.91 -
  YoY % -10.11% -195.84% -48.67% 57.89% -3.45% -19.81% -
  Horiz. % -66.21% -60.13% 62.75% 122.24% 77.42% 80.19% 100.00%
EY -4.59 -5.05 4.84 2.49 3.93 3.79 3.04 -
  YoY % 9.11% -204.34% 94.38% -36.64% 3.69% 24.67% -
  Horiz. % -150.99% -166.12% 159.21% 81.91% 129.28% 124.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.75 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.29 0.36 0.39 0.53 0.62 1.11 1.46 -23.61%
  YoY % -19.44% -7.69% -26.42% -14.52% -44.14% -23.97% -
  Horiz. % 19.86% 24.66% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers