Highlights

[IQGROUP] YoY Quarter Result on 2011-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Dec-2011  [#3]
Profit Trend QoQ -     -126.98%    YoY -     30.61%
Quarter Report


View:


Show?  YoY % Horiz. %

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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

514  235  477  983 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.010.00 
 SAPNRG 0.115+0.01 
 HIBISCS 0.535+0.025 
 ARMADA 0.185+0.01 
 MINETEC 0.20+0.005 
 GAMUDA-WE 0.115+0.04 
 VELESTO 0.175+0.01 
 HSI-C9J 0.23+0.04 
 HSI-H8M 0.365-0.065 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers