Highlights

[IQGROUP] YoY Quarter Result on 2010-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     58.00%    YoY -     -177.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 43,931 33,504 36,499 32,714 34,449 51,064 39,272 1.88%
  YoY % 31.12% -8.21% 11.57% -5.04% -32.54% 30.03% -
  Horiz. % 111.86% 85.31% 92.94% 83.30% 87.72% 130.03% 100.00%
PBT 3,267 -304 -1,935 -1,287 1,644 744 2,803 2.58%
  YoY % 1,174.67% 84.29% -50.35% -178.28% 120.97% -73.46% -
  Horiz. % 116.55% -10.85% -69.03% -45.92% 58.65% 26.54% 100.00%
Tax -791 -2 804 -343 459 732 -135 34.23%
  YoY % -39,450.00% -100.25% 334.40% -174.73% -37.30% 642.22% -
  Horiz. % 585.93% 1.48% -595.56% 254.07% -340.00% -542.22% 100.00%
NP 2,476 -306 -1,131 -1,630 2,103 1,476 2,668 -1.24%
  YoY % 909.15% 72.94% 30.61% -177.51% 42.48% -44.68% -
  Horiz. % 92.80% -11.47% -42.39% -61.09% 78.82% 55.32% 100.00%
NP to SH 2,476 -306 -1,131 -1,630 2,103 1,476 2,668 -1.24%
  YoY % 909.15% 72.94% 30.61% -177.51% 42.48% -44.68% -
  Horiz. % 92.80% -11.47% -42.39% -61.09% 78.82% 55.32% 100.00%
Tax Rate 24.21 % - % - % - % -27.92 % -98.39 % 4.82 % 30.83%
  YoY % 0.00% 0.00% 0.00% 0.00% 71.62% -2,141.29% -
  Horiz. % 502.28% 0.00% 0.00% 0.00% -579.25% -2,041.29% 100.00%
Total Cost 41,455 33,810 37,630 34,344 32,346 49,588 36,604 2.09%
  YoY % 22.61% -10.15% 9.57% 6.18% -34.77% 35.47% -
  Horiz. % 113.25% 92.37% 102.80% 93.83% 88.37% 135.47% 100.00%
Net Worth 96,997 84,149 85,849 89,140 111,535 111,124 109,608 -2.01%
  YoY % 15.27% -1.98% -3.69% -20.08% 0.37% 1.38% -
  Horiz. % 88.49% 76.77% 78.32% 81.33% 101.76% 101.38% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 96,997 84,149 85,849 89,140 111,535 111,124 109,608 -2.01%
  YoY % 15.27% -1.98% -3.69% -20.08% 0.37% 1.38% -
  Horiz. % 88.49% 76.77% 78.32% 81.33% 101.76% 101.38% 100.00%
NOSH 85,085 84,999 85,000 84,895 85,141 84,827 84,968 0.02%
  YoY % 0.10% -0.00% 0.12% -0.29% 0.37% -0.17% -
  Horiz. % 100.14% 100.04% 100.04% 99.91% 100.20% 99.83% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 5.64 % -0.91 % -3.10 % -4.98 % 6.10 % 2.89 % 6.79 % -3.04%
  YoY % 719.78% 70.65% 37.75% -181.64% 111.07% -57.44% -
  Horiz. % 83.06% -13.40% -45.66% -73.34% 89.84% 42.56% 100.00%
ROE 2.55 % -0.36 % -1.32 % -1.83 % 1.89 % 1.33 % 2.43 % 0.81%
  YoY % 808.33% 72.73% 27.87% -196.83% 42.11% -45.27% -
  Horiz. % 104.94% -14.81% -54.32% -75.31% 77.78% 54.73% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 51.63 39.42 42.94 38.53 40.46 60.20 46.22 1.86%
  YoY % 30.97% -8.20% 11.45% -4.77% -32.79% 30.25% -
  Horiz. % 111.70% 85.29% 92.90% 83.36% 87.54% 130.25% 100.00%
EPS 2.91 -0.36 -1.33 -1.92 2.47 1.74 3.14 -1.26%
  YoY % 908.33% 72.93% 30.73% -177.73% 41.95% -44.59% -
  Horiz. % 92.68% -11.46% -42.36% -61.15% 78.66% 55.41% 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 1.1400 0.9900 1.0100 1.0500 1.3100 1.3100 1.2900 -2.04%
  YoY % 15.15% -1.98% -3.81% -19.85% 0.00% 1.55% -
  Horiz. % 88.37% 76.74% 78.29% 81.40% 101.55% 101.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 49.91 38.06 41.46 37.16 39.13 58.01 44.61 1.89%
  YoY % 31.14% -8.20% 11.57% -5.03% -32.55% 30.04% -
  Horiz. % 111.88% 85.32% 92.94% 83.30% 87.72% 130.04% 100.00%
EPS 2.81 -0.35 -1.28 -1.85 2.39 1.68 3.03 -1.25%
  YoY % 902.86% 72.66% 30.81% -177.41% 42.26% -44.55% -
  Horiz. % 92.74% -11.55% -42.24% -61.06% 78.88% 55.45% 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 1.1019 0.9559 0.9753 1.0126 1.2670 1.2624 1.2452 -2.02%
  YoY % 15.27% -1.99% -3.68% -20.08% 0.36% 1.38% -
  Horiz. % 88.49% 76.77% 78.32% 81.32% 101.75% 101.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.8050 0.4500 0.3300 0.3600 0.8000 0.7000 0.6800 -
P/RPS 1.56 1.14 0.77 0.93 1.98 1.16 1.47 0.99%
  YoY % 36.84% 48.05% -17.20% -53.03% 70.69% -21.09% -
  Horiz. % 106.12% 77.55% 52.38% 63.27% 134.69% 78.91% 100.00%
P/EPS 27.66 -125.00 -24.80 -18.75 32.39 40.23 21.66 4.16%
  YoY % 122.13% -404.03% -32.27% -157.89% -19.49% 85.73% -
  Horiz. % 127.70% -577.10% -114.50% -86.57% 149.54% 185.73% 100.00%
EY 3.61 -0.80 -4.03 -5.33 3.09 2.49 4.62 -4.02%
  YoY % 551.25% 80.15% 24.39% -272.49% 24.10% -46.10% -
  Horiz. % 78.14% -17.32% -87.23% -115.37% 66.88% 53.90% 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 0.71 0.45 0.33 0.34 0.61 0.53 0.53 4.99%
  YoY % 57.78% 36.36% -2.94% -44.26% 15.09% 0.00% -
  Horiz. % 133.96% 84.91% 62.26% 64.15% 115.09% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 24/02/14 25/02/13 27/02/12 24/02/11 25/02/10 26/02/09 26/02/08 -
Price 1.4700 0.3700 0.2900 0.3800 0.5100 0.7000 0.8000 -
P/RPS 2.85 0.94 0.68 0.99 1.26 1.16 1.73 8.67%
  YoY % 203.19% 38.24% -31.31% -21.43% 8.62% -32.95% -
  Horiz. % 164.74% 54.34% 39.31% 57.23% 72.83% 67.05% 100.00%
P/EPS 50.52 -102.78 -21.79 -19.79 20.65 40.23 25.48 12.07%
  YoY % 149.15% -371.68% -10.11% -195.84% -48.67% 57.89% -
  Horiz. % 198.27% -403.38% -85.52% -77.67% 81.04% 157.89% 100.00%
EY 1.98 -0.97 -4.59 -5.05 4.84 2.49 3.93 -10.79%
  YoY % 304.12% 78.87% 9.11% -204.34% 94.38% -36.64% -
  Horiz. % 50.38% -24.68% -116.79% -128.50% 123.16% 63.36% 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 1.29 0.37 0.29 0.36 0.39 0.53 0.62 12.98%
  YoY % 248.65% 27.59% -19.44% -7.69% -26.42% -14.52% -
  Horiz. % 208.06% 59.68% 46.77% 58.06% 62.90% 85.48% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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