Highlights

[IQGROUP] YoY Quarter Result on 2009-03-31 [#4]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 29-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Mar-2009  [#4]
Profit Trend QoQ -     -154.40%    YoY -     60.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 35,301 29,175 36,970 43,442 36,378 44,035 39,309 -1.77%
  YoY % 21.00% -21.08% -14.90% 19.42% -17.39% 12.02% -
  Horiz. % 89.80% 74.22% 94.05% 110.51% 92.54% 112.02% 100.00%
PBT 3,811 -5,417 -14,030 -614 -1,383 3,557 5,117 -4.79%
  YoY % 170.35% 61.39% -2,185.02% 55.60% -138.88% -30.49% -
  Horiz. % 74.48% -105.86% -274.18% -12.00% -27.03% 69.51% 100.00%
Tax -1,024 -564 481 -189 -661 -1,312 -118 43.30%
  YoY % -81.56% -217.26% 354.50% 71.41% 49.62% -1,011.86% -
  Horiz. % 867.80% 477.97% -407.63% 160.17% 560.17% 1,111.86% 100.00%
NP 2,787 -5,981 -13,549 -803 -2,044 2,245 4,999 -9.27%
  YoY % 146.60% 55.86% -1,587.30% 60.71% -191.05% -55.09% -
  Horiz. % 55.75% -119.64% -271.03% -16.06% -40.89% 44.91% 100.00%
NP to SH 2,787 -5,981 -13,549 -803 -2,044 2,245 4,999 -9.27%
  YoY % 146.60% 55.86% -1,587.30% 60.71% -191.05% -55.09% -
  Horiz. % 55.75% -119.64% -271.03% -16.06% -40.89% 44.91% 100.00%
Tax Rate 26.87 % - % - % - % - % 36.89 % 2.31 % 50.47%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1,496.97% -
  Horiz. % 1,163.20% 0.00% 0.00% 0.00% 0.00% 1,596.97% 100.00%
Total Cost 32,514 35,156 50,519 44,245 38,422 41,790 34,310 -0.89%
  YoY % -7.52% -30.41% 14.18% 15.16% -8.06% 21.80% -
  Horiz. % 94.77% 102.47% 147.24% 128.96% 111.98% 121.80% 100.00%
Net Worth 83,324 82,408 96,900 113,615 107,309 110,651 107,121 -4.10%
  YoY % 1.11% -14.95% -14.71% 5.88% -3.02% 3.30% -
  Horiz. % 77.78% 76.93% 90.46% 106.06% 100.18% 103.30% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - 3,404 3,400 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.12% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.12% 100.00%
Div Payout % - % - % - % - % - % 151.65 % 68.03 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 122.92% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 222.92% 100.00%
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 83,324 82,408 96,900 113,615 107,309 110,651 107,121 -4.10%
  YoY % 1.11% -14.95% -14.71% 5.88% -3.02% 3.30% -
  Horiz. % 77.78% 76.93% 90.46% 106.06% 100.18% 103.30% 100.00%
NOSH 85,024 84,957 85,000 85,425 85,166 85,116 85,017 0.00%
  YoY % 0.08% -0.05% -0.50% 0.30% 0.06% 0.12% -
  Horiz. % 100.01% 99.93% 99.98% 100.48% 100.18% 100.12% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 7.89 % -20.50 % -36.65 % -1.85 % -5.62 % 5.10 % 12.72 % -7.64%
  YoY % 138.49% 44.07% -1,881.08% 67.08% -210.20% -59.91% -
  Horiz. % 62.03% -161.16% -288.13% -14.54% -44.18% 40.09% 100.00%
ROE 3.34 % -7.26 % -13.98 % -0.71 % -1.90 % 2.03 % 4.67 % -5.43%
  YoY % 146.01% 48.07% -1,869.01% 62.63% -193.60% -56.53% -
  Horiz. % 71.52% -155.46% -299.36% -15.20% -40.69% 43.47% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 41.52 34.34 43.49 50.85 42.71 51.74 46.24 -1.78%
  YoY % 20.91% -21.04% -14.47% 19.06% -17.45% 11.89% -
  Horiz. % 89.79% 74.26% 94.05% 109.97% 92.37% 111.89% 100.00%
EPS 3.28 -7.04 -15.94 -0.94 -2.40 2.64 5.88 -9.26%
  YoY % 146.59% 55.83% -1,595.74% 60.83% -190.91% -55.10% -
  Horiz. % 55.78% -119.73% -271.09% -15.99% -40.82% 44.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 4.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 0.9800 0.9700 1.1400 1.3300 1.2600 1.3000 1.2600 -4.10%
  YoY % 1.03% -14.91% -14.29% 5.56% -3.08% 3.17% -
  Horiz. % 77.78% 76.98% 90.48% 105.56% 100.00% 103.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 40.10 33.14 42.00 49.35 41.33 50.02 44.66 -1.78%
  YoY % 21.00% -21.10% -14.89% 19.40% -17.37% 12.00% -
  Horiz. % 89.79% 74.21% 94.04% 110.50% 92.54% 112.00% 100.00%
EPS 3.17 -6.79 -15.39 -0.91 -2.32 2.55 5.68 -9.25%
  YoY % 146.69% 55.88% -1,591.21% 60.78% -190.98% -55.11% -
  Horiz. % 55.81% -119.54% -270.95% -16.02% -40.85% 44.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.87 3.86 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.26% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.26% 100.00%
NAPS 0.9466 0.9362 1.1008 1.2907 1.2190 1.2570 1.2169 -4.10%
  YoY % 1.11% -14.95% -14.71% 5.88% -3.02% 3.30% -
  Horiz. % 77.79% 76.93% 90.46% 106.06% 100.17% 103.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.3100 0.4000 0.5100 0.7000 0.6800 1.2600 1.7000 -
P/RPS 0.75 1.16 1.17 1.38 1.59 2.44 3.68 -23.27%
  YoY % -35.34% -0.85% -15.22% -13.21% -34.84% -33.70% -
  Horiz. % 20.38% 31.52% 31.79% 37.50% 43.21% 66.30% 100.00%
P/EPS 9.46 -5.68 -3.20 -74.47 -28.33 47.77 28.91 -16.97%
  YoY % 266.55% -77.50% 95.70% -162.87% -159.30% 65.24% -
  Horiz. % 32.72% -19.65% -11.07% -257.59% -97.99% 165.24% 100.00%
EY 10.57 -17.60 -31.25 -1.34 -3.53 2.09 3.46 20.44%
  YoY % 160.06% 43.68% -2,232.09% 62.04% -268.90% -39.60% -
  Horiz. % 305.49% -508.67% -903.18% -38.73% -102.02% 60.40% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.17 2.35 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 34.89% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 134.89% 100.00%
P/NAPS 0.32 0.41 0.45 0.53 0.54 0.97 1.35 -21.31%
  YoY % -21.95% -8.89% -15.09% -1.85% -44.33% -28.15% -
  Horiz. % 23.70% 30.37% 33.33% 39.26% 40.00% 71.85% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 30/05/11 08/07/10 29/05/09 30/05/08 29/05/07 29/05/06 -
Price 0.3000 0.3800 0.3800 0.5100 0.6900 1.2100 1.5000 -
P/RPS 0.72 1.11 0.87 1.00 1.62 2.34 3.24 -22.16%
  YoY % -35.14% 27.59% -13.00% -38.27% -30.77% -27.78% -
  Horiz. % 22.22% 34.26% 26.85% 30.86% 50.00% 72.22% 100.00%
P/EPS 9.15 -5.40 -2.38 -54.26 -28.75 45.88 25.51 -15.70%
  YoY % 269.44% -126.89% 95.61% -88.73% -162.66% 79.85% -
  Horiz. % 35.87% -21.17% -9.33% -212.70% -112.70% 179.85% 100.00%
EY 10.93 -18.53 -41.95 -1.84 -3.48 2.18 3.92 18.62%
  YoY % 158.99% 55.83% -2,179.89% 47.13% -259.63% -44.39% -
  Horiz. % 278.83% -472.70% -1,070.15% -46.94% -88.78% 55.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.31 2.67 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 23.97% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 123.97% 100.00%
P/NAPS 0.31 0.39 0.33 0.38 0.55 0.93 1.19 -20.07%
  YoY % -20.51% 18.18% -13.16% -30.91% -40.86% -21.85% -
  Horiz. % 26.05% 32.77% 27.73% 31.93% 46.22% 78.15% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers