[IQGROUP] YoY Quarter Result on 2011-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 45,864 43,931 33,504 36,499 32,714 34,449 51,064 -1.77% YoY % 4.40% 31.12% -8.21% 11.57% -5.04% -32.54% - Horiz. % 89.82% 86.03% 65.61% 71.48% 64.06% 67.46% 100.00%
PBT 7,276 3,267 -304 -1,935 -1,287 1,644 744 46.21% YoY % 122.71% 1,174.67% 84.29% -50.35% -178.28% 120.97% - Horiz. % 977.96% 439.11% -40.86% -260.08% -172.98% 220.97% 100.00%
Tax -2,296 -791 -2 804 -343 459 732 - YoY % -190.27% -39,450.00% -100.25% 334.40% -174.73% -37.30% - Horiz. % -313.66% -108.06% -0.27% 109.84% -46.86% 62.70% 100.00%
NP 4,980 2,476 -306 -1,131 -1,630 2,103 1,476 22.46% YoY % 101.13% 909.15% 72.94% 30.61% -177.51% 42.48% - Horiz. % 337.40% 167.75% -20.73% -76.63% -110.43% 142.48% 100.00%
NP to SH 5,053 2,476 -306 -1,131 -1,630 2,103 1,476 22.75% YoY % 104.08% 909.15% 72.94% 30.61% -177.51% 42.48% - Horiz. % 342.34% 167.75% -20.73% -76.63% -110.43% 142.48% 100.00%
Tax Rate 31.56 % 24.21 % - % - % - % -27.92 % -98.39 % - YoY % 30.36% 0.00% 0.00% 0.00% 0.00% 71.62% - Horiz. % -32.08% -24.61% 0.00% 0.00% 0.00% 28.38% 100.00%
Total Cost 40,884 41,455 33,810 37,630 34,344 32,346 49,588 -3.16% YoY % -1.38% 22.61% -10.15% 9.57% 6.18% -34.77% - Horiz. % 82.45% 83.60% 68.18% 75.89% 69.26% 65.23% 100.00%
Net Worth 118,792 96,997 84,149 85,849 89,140 111,535 111,124 1.12% YoY % 22.47% 15.27% -1.98% -3.69% -20.08% 0.37% - Horiz. % 106.90% 87.29% 75.73% 77.26% 80.22% 100.37% 100.00%
Dividend 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 118,792 96,997 84,149 85,849 89,140 111,535 111,124 1.12% YoY % 22.47% 15.27% -1.98% -3.69% -20.08% 0.37% - Horiz. % 106.90% 87.29% 75.73% 77.26% 80.22% 100.37% 100.00%
NOSH 86,081 85,085 84,999 85,000 84,895 85,141 84,827 0.24% YoY % 1.17% 0.10% -0.00% 0.12% -0.29% 0.37% - Horiz. % 101.48% 100.30% 100.20% 100.20% 100.08% 100.37% 100.00%
Ratio Analysis 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 10.86 % 5.64 % -0.91 % -3.10 % -4.98 % 6.10 % 2.89 % 24.67% YoY % 92.55% 719.78% 70.65% 37.75% -181.64% 111.07% - Horiz. % 375.78% 195.16% -31.49% -107.27% -172.32% 211.07% 100.00%
ROE 4.25 % 2.55 % -0.36 % -1.32 % -1.83 % 1.89 % 1.33 % 21.35% YoY % 66.67% 808.33% 72.73% 27.87% -196.83% 42.11% - Horiz. % 319.55% 191.73% -27.07% -99.25% -137.59% 142.11% 100.00%
Per Share 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 53.28 51.63 39.42 42.94 38.53 40.46 60.20 -2.01% YoY % 3.20% 30.97% -8.20% 11.45% -4.77% -32.79% - Horiz. % 88.50% 85.76% 65.48% 71.33% 64.00% 67.21% 100.00%
EPS 5.87 2.91 -0.36 -1.33 -1.92 2.47 1.74 22.45% YoY % 101.72% 908.33% 72.93% 30.73% -177.73% 41.95% - Horiz. % 337.36% 167.24% -20.69% -76.44% -110.34% 141.95% 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 1.3800 1.1400 0.9900 1.0100 1.0500 1.3100 1.3100 0.87% YoY % 21.05% 15.15% -1.98% -3.81% -19.85% 0.00% - Horiz. % 105.34% 87.02% 75.57% 77.10% 80.15% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 52.10 49.91 38.06 41.46 37.16 39.13 58.01 -1.77% YoY % 4.39% 31.14% -8.20% 11.57% -5.03% -32.55% - Horiz. % 89.81% 86.04% 65.61% 71.47% 64.06% 67.45% 100.00%
EPS 5.74 2.81 -0.35 -1.28 -1.85 2.39 1.68 22.71% YoY % 104.27% 902.86% 72.66% 30.81% -177.41% 42.26% - Horiz. % 341.67% 167.26% -20.83% -76.19% -110.12% 142.26% 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 1.3495 1.1019 0.9559 0.9753 1.0126 1.2670 1.2624 1.12% YoY % 22.47% 15.27% -1.99% -3.68% -20.08% 0.36% - Horiz. % 106.90% 87.29% 75.72% 77.26% 80.21% 100.36% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.5900 0.8050 0.4500 0.3300 0.3600 0.8000 0.7000 -
P/RPS 2.98 1.56 1.14 0.77 0.93 1.98 1.16 17.02% YoY % 91.03% 36.84% 48.05% -17.20% -53.03% 70.69% - Horiz. % 256.90% 134.48% 98.28% 66.38% 80.17% 170.69% 100.00%
P/EPS 27.09 27.66 -125.00 -24.80 -18.75 32.39 40.23 -6.38% YoY % -2.06% 122.13% -404.03% -32.27% -157.89% -19.49% - Horiz. % 67.34% 68.75% -310.71% -61.65% -46.61% 80.51% 100.00%
EY 3.69 3.61 -0.80 -4.03 -5.33 3.09 2.49 6.77% YoY % 2.22% 551.25% 80.15% 24.39% -272.49% 24.10% - Horiz. % 148.19% 144.98% -32.13% -161.85% -214.06% 124.10% 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 1.15 0.71 0.45 0.33 0.34 0.61 0.53 13.77% YoY % 61.97% 57.78% 36.36% -2.94% -44.26% 15.09% - Horiz. % 216.98% 133.96% 84.91% 62.26% 64.15% 115.09% 100.00%
Price Multiplier on Announcement Date 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 24/02/14 25/02/13 27/02/12 24/02/11 25/02/10 26/02/09 -
Price 2.3400 1.4700 0.3700 0.2900 0.3800 0.5100 0.7000 -
P/RPS 4.39 2.85 0.94 0.68 0.99 1.26 1.16 24.82% YoY % 54.04% 203.19% 38.24% -31.31% -21.43% 8.62% - Horiz. % 378.45% 245.69% 81.03% 58.62% 85.34% 108.62% 100.00%
P/EPS 39.86 50.52 -102.78 -21.79 -19.79 20.65 40.23 -0.15% YoY % -21.10% 149.15% -371.68% -10.11% -195.84% -48.67% - Horiz. % 99.08% 125.58% -255.48% -54.16% -49.19% 51.33% 100.00%
EY 2.51 1.98 -0.97 -4.59 -5.05 4.84 2.49 0.13% YoY % 26.77% 304.12% 78.87% 9.11% -204.34% 94.38% - Horiz. % 100.80% 79.52% -38.96% -184.34% -202.81% 194.38% 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 1.70 1.29 0.37 0.29 0.36 0.39 0.53 21.43% YoY % 31.78% 248.65% 27.59% -19.44% -7.69% -26.42% - Horiz. % 320.75% 243.40% 69.81% 54.72% 67.92% 73.58% 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.
Comment
IQGROUP Quarterly Report Q3 Dec11.pdf 
