Highlights

[IQGROUP] YoY Quarter Result on 2009-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Dec-2009  [#3]
Profit Trend QoQ -     453.45%    YoY -     42.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 33,504 36,499 32,714 34,449 51,064 39,272 41,715 -3.58%
  YoY % -8.21% 11.57% -5.04% -32.54% 30.03% -5.86% -
  Horiz. % 80.32% 87.50% 78.42% 82.58% 122.41% 94.14% 100.00%
PBT -304 -1,935 -1,287 1,644 744 2,803 5,113 -
  YoY % 84.29% -50.35% -178.28% 120.97% -73.46% -45.18% -
  Horiz. % -5.95% -37.84% -25.17% 32.15% 14.55% 54.82% 100.00%
Tax -2 804 -343 459 732 -135 -544 -60.68%
  YoY % -100.25% 334.40% -174.73% -37.30% 642.22% 75.18% -
  Horiz. % 0.37% -147.79% 63.05% -84.38% -134.56% 24.82% 100.00%
NP -306 -1,131 -1,630 2,103 1,476 2,668 4,569 -
  YoY % 72.94% 30.61% -177.51% 42.48% -44.68% -41.61% -
  Horiz. % -6.70% -24.75% -35.68% 46.03% 32.30% 58.39% 100.00%
NP to SH -306 -1,131 -1,630 2,103 1,476 2,668 4,569 -
  YoY % 72.94% 30.61% -177.51% 42.48% -44.68% -41.61% -
  Horiz. % -6.70% -24.75% -35.68% 46.03% 32.30% 58.39% 100.00%
Tax Rate - % - % - % -27.92 % -98.39 % 4.82 % 10.64 % -
  YoY % 0.00% 0.00% 0.00% 71.62% -2,141.29% -54.70% -
  Horiz. % 0.00% 0.00% 0.00% -262.41% -924.72% 45.30% 100.00%
Total Cost 33,810 37,630 34,344 32,346 49,588 36,604 37,146 -1.55%
  YoY % -10.15% 9.57% 6.18% -34.77% 35.47% -1.46% -
  Horiz. % 91.02% 101.30% 92.46% 87.08% 133.49% 98.54% 100.00%
Net Worth 84,149 85,849 89,140 111,535 111,124 109,608 108,704 -4.17%
  YoY % -1.98% -3.69% -20.08% 0.37% 1.38% 0.83% -
  Horiz. % 77.41% 78.98% 82.00% 102.60% 102.23% 100.83% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 84,149 85,849 89,140 111,535 111,124 109,608 108,704 -4.17%
  YoY % -1.98% -3.69% -20.08% 0.37% 1.38% 0.83% -
  Horiz. % 77.41% 78.98% 82.00% 102.60% 102.23% 100.83% 100.00%
NOSH 84,999 85,000 84,895 85,141 84,827 84,968 84,925 0.01%
  YoY % -0.00% 0.12% -0.29% 0.37% -0.17% 0.05% -
  Horiz. % 100.09% 100.09% 99.96% 100.25% 99.88% 100.05% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -0.91 % -3.10 % -4.98 % 6.10 % 2.89 % 6.79 % 10.95 % -
  YoY % 70.65% 37.75% -181.64% 111.07% -57.44% -37.99% -
  Horiz. % -8.31% -28.31% -45.48% 55.71% 26.39% 62.01% 100.00%
ROE -0.36 % -1.32 % -1.83 % 1.89 % 1.33 % 2.43 % 4.20 % -
  YoY % 72.73% 27.87% -196.83% 42.11% -45.27% -42.14% -
  Horiz. % -8.57% -31.43% -43.57% 45.00% 31.67% 57.86% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 39.42 42.94 38.53 40.46 60.20 46.22 49.12 -3.60%
  YoY % -8.20% 11.45% -4.77% -32.79% 30.25% -5.90% -
  Horiz. % 80.25% 87.42% 78.44% 82.37% 122.56% 94.10% 100.00%
EPS -0.36 -1.33 -1.92 2.47 1.74 3.14 5.38 -
  YoY % 72.93% 30.73% -177.73% 41.95% -44.59% -41.64% -
  Horiz. % -6.69% -24.72% -35.69% 45.91% 32.34% 58.36% 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 0.9900 1.0100 1.0500 1.3100 1.3100 1.2900 1.2800 -4.19%
  YoY % -1.98% -3.81% -19.85% 0.00% 1.55% 0.78% -
  Horiz. % 77.34% 78.91% 82.03% 102.34% 102.34% 100.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 38.06 41.46 37.16 39.13 58.01 44.61 47.39 -3.58%
  YoY % -8.20% 11.57% -5.03% -32.55% 30.04% -5.87% -
  Horiz. % 80.31% 87.49% 78.41% 82.57% 122.41% 94.13% 100.00%
EPS -0.35 -1.28 -1.85 2.39 1.68 3.03 5.19 -
  YoY % 72.66% 30.81% -177.41% 42.26% -44.55% -41.62% -
  Horiz. % -6.74% -24.66% -35.65% 46.05% 32.37% 58.38% 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 0.9559 0.9753 1.0126 1.2670 1.2624 1.2452 1.2349 -4.17%
  YoY % -1.99% -3.68% -20.08% 0.36% 1.38% 0.83% -
  Horiz. % 77.41% 78.98% 82.00% 102.60% 102.23% 100.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.4500 0.3300 0.3600 0.8000 0.7000 0.6800 1.3400 -
P/RPS 1.14 0.77 0.93 1.98 1.16 1.47 2.73 -13.53%
  YoY % 48.05% -17.20% -53.03% 70.69% -21.09% -46.15% -
  Horiz. % 41.76% 28.21% 34.07% 72.53% 42.49% 53.85% 100.00%
P/EPS -125.00 -24.80 -18.75 32.39 40.23 21.66 24.91 -
  YoY % -404.03% -32.27% -157.89% -19.49% 85.73% -13.05% -
  Horiz. % -501.81% -99.56% -75.27% 130.03% 161.50% 86.95% 100.00%
EY -0.80 -4.03 -5.33 3.09 2.49 4.62 4.01 -
  YoY % 80.15% 24.39% -272.49% 24.10% -46.10% 15.21% -
  Horiz. % -19.95% -100.50% -132.92% 77.06% 62.09% 115.21% 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 0.45 0.33 0.34 0.61 0.53 0.53 1.05 -13.16%
  YoY % 36.36% -2.94% -44.26% 15.09% 0.00% -49.52% -
  Horiz. % 42.86% 31.43% 32.38% 58.10% 50.48% 50.48% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 27/02/12 24/02/11 25/02/10 26/02/09 26/02/08 26/02/07 -
Price 0.3700 0.2900 0.3800 0.5100 0.7000 0.8000 1.4200 -
P/RPS 0.94 0.68 0.99 1.26 1.16 1.73 2.89 -17.06%
  YoY % 38.24% -31.31% -21.43% 8.62% -32.95% -40.14% -
  Horiz. % 32.53% 23.53% 34.26% 43.60% 40.14% 59.86% 100.00%
P/EPS -102.78 -21.79 -19.79 20.65 40.23 25.48 26.39 -
  YoY % -371.68% -10.11% -195.84% -48.67% 57.89% -3.45% -
  Horiz. % -389.47% -82.57% -74.99% 78.25% 152.44% 96.55% 100.00%
EY -0.97 -4.59 -5.05 4.84 2.49 3.93 3.79 -
  YoY % 78.87% 9.11% -204.34% 94.38% -36.64% 3.69% -
  Horiz. % -25.59% -121.11% -133.25% 127.70% 65.70% 103.69% 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 0.37 0.29 0.36 0.39 0.53 0.62 1.11 -16.72%
  YoY % 27.59% -19.44% -7.69% -26.42% -14.52% -44.14% -
  Horiz. % 33.33% 26.13% 32.43% 35.14% 47.75% 55.86% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

496  359  601  1059 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MMAG 0.185-0.005 
 FINTEC 0.035+0.005 
 VSOLAR 0.02+0.005 
 EURO 1.06-0.15 
 MTOUCHE 0.090.00 
 SERBADK 0.630.00 
 HHHCORP 0.190.00 
 EDARAN 1.17+0.265 
 FOCUS 0.04+0.005 
 KNM 0.19-0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. Why Parliament should reconvene - Koon Yew Yin Koon Yew Yin's Blog
4. Poh Kong’s profit shot through the roof - Koon Yew Yin Koon Yew Yin's Blog
5. [转贴] [Video:浅谈KOBAY TECHNOLOGY BHD, KOBAY, 6971] - James的股票投资James Share Investing James的股票投资James Share Investing
6. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
7. 下跌股:优乐 99仙支撑 南洋行家论股
8. [转贴] [Video:浅谈CENSOF HOLDINGS BHD, CENSOF, 5195] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS