Highlights

[IQGROUP] YoY TTM Result on 2010-06-30 [#1]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 30-Jun-2010  [#1]
Profit Trend QoQ -     -22.56%    YoY -     -6,089.38%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 147,103 145,897 132,732 141,152 154,822 132,858 154,274 -0.79%
  YoY % 0.83% 9.92% -5.97% -8.83% 16.53% -13.88% -
  Horiz. % 95.35% 94.57% 86.04% 91.49% 100.36% 86.12% 100.00%
PBT 4,022 7,645 -10,702 -15,054 189 263 14,345 -19.08%
  YoY % -47.39% 171.44% 28.91% -8,065.08% -28.14% -98.17% -
  Horiz. % 28.04% 53.29% -74.60% -104.94% 1.32% 1.83% 100.00%
Tax -2,265 -1,409 -353 1,066 -415 -697 -3,026 -4.71%
  YoY % -60.75% -299.15% -133.11% 356.87% 40.46% 76.97% -
  Horiz. % 74.85% 46.56% 11.67% -35.23% 13.71% 23.03% 100.00%
NP 1,757 6,236 -11,055 -13,988 -226 -434 11,319 -26.67%
  YoY % -71.82% 156.41% 20.97% -6,089.38% 47.93% -103.83% -
  Horiz. % 15.52% 55.09% -97.67% -123.58% -2.00% -3.83% 100.00%
NP to SH 1,757 6,236 -11,055 -13,988 -226 -434 11,319 -26.67%
  YoY % -71.82% 156.41% 20.97% -6,089.38% 47.93% -103.83% -
  Horiz. % 15.52% 55.09% -97.67% -123.58% -2.00% -3.83% 100.00%
Tax Rate 56.32 % 18.43 % - % - % 219.58 % 265.02 % 21.09 % 17.77%
  YoY % 205.59% 0.00% 0.00% 0.00% -17.15% 1,156.61% -
  Horiz. % 267.05% 87.39% 0.00% 0.00% 1,041.16% 1,256.61% 100.00%
Total Cost 145,346 139,661 143,787 155,140 155,048 133,292 142,955 0.28%
  YoY % 4.07% -2.87% -7.32% 0.06% 16.32% -6.76% -
  Horiz. % 101.67% 97.70% 100.58% 108.52% 108.46% 93.24% 100.00%
Net Worth 86,671 85,191 82,258 95,224 110,324 106,207 110,893 -4.02%
  YoY % 1.74% 3.56% -13.62% -13.69% 3.88% -4.23% -
  Horiz. % 78.16% 76.82% 74.18% 85.87% 99.49% 95.77% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 0 0 0 0 0 0 7,656 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 67.64 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 86,671 85,191 82,258 95,224 110,324 106,207 110,893 -4.02%
  YoY % 1.74% 3.56% -13.62% -13.69% 3.88% -4.23% -
  Horiz. % 78.16% 76.82% 74.18% 85.87% 99.49% 95.77% 100.00%
NOSH 84,972 84,347 85,686 85,021 84,864 84,965 84,651 0.06%
  YoY % 0.74% -1.56% 0.78% 0.18% -0.12% 0.37% -
  Horiz. % 100.38% 99.64% 101.22% 100.44% 100.25% 100.37% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 1.19 % 4.27 % -8.33 % -9.91 % -0.15 % -0.33 % 7.34 % -26.14%
  YoY % -72.13% 151.26% 15.94% -6,506.67% 54.55% -104.50% -
  Horiz. % 16.21% 58.17% -113.49% -135.01% -2.04% -4.50% 100.00%
ROE 2.03 % 7.32 % -13.44 % -14.69 % -0.20 % -0.41 % 10.21 % -23.58%
  YoY % -72.27% 154.46% 8.51% -7,245.00% 51.22% -104.02% -
  Horiz. % 19.88% 71.69% -131.64% -143.88% -1.96% -4.02% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 173.12 172.97 154.90 166.02 182.43 156.37 182.25 -0.85%
  YoY % 0.09% 11.67% -6.70% -9.00% 16.67% -14.20% -
  Horiz. % 94.99% 94.91% 84.99% 91.09% 100.10% 85.80% 100.00%
EPS 2.07 7.39 -12.90 -16.45 -0.27 -0.51 13.37 -26.70%
  YoY % -71.99% 157.29% 21.58% -5,992.59% 47.06% -103.81% -
  Horiz. % 15.48% 55.27% -96.48% -123.04% -2.02% -3.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.0200 1.0100 0.9600 1.1200 1.3000 1.2500 1.3100 -4.08%
  YoY % 0.99% 5.21% -14.29% -13.85% 4.00% -4.58% -
  Horiz. % 77.86% 77.10% 73.28% 85.50% 99.24% 95.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 167.11 165.74 150.78 160.35 175.88 150.93 175.26 -0.79%
  YoY % 0.83% 9.92% -5.97% -8.83% 16.53% -13.88% -
  Horiz. % 95.35% 94.57% 86.03% 91.49% 100.35% 86.12% 100.00%
EPS 2.00 7.08 -12.56 -15.89 -0.26 -0.49 12.86 -26.65%
  YoY % -71.75% 156.37% 20.96% -6,011.54% 46.94% -103.81% -
  Horiz. % 15.55% 55.05% -97.67% -123.56% -2.02% -3.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.70 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9846 0.9678 0.9345 1.0818 1.2533 1.2065 1.2597 -4.02%
  YoY % 1.74% 3.56% -13.62% -13.68% 3.88% -4.22% -
  Horiz. % 78.16% 76.83% 74.18% 85.88% 99.49% 95.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.3300 0.2900 0.3400 0.3600 0.7000 0.5700 1.1300 -
P/RPS 0.19 0.17 0.22 0.22 0.38 0.36 0.62 -17.88%
  YoY % 11.76% -22.73% 0.00% -42.11% 5.56% -41.94% -
  Horiz. % 30.65% 27.42% 35.48% 35.48% 61.29% 58.06% 100.00%
P/EPS 15.96 3.92 -2.64 -2.19 -262.86 -111.59 8.45 11.17%
  YoY % 307.14% 248.48% -20.55% 99.17% -135.56% -1,420.59% -
  Horiz. % 188.88% 46.39% -31.24% -25.92% -3,110.77% -1,320.59% 100.00%
EY 6.27 25.49 -37.95 -45.70 -0.38 -0.90 11.83 -10.03%
  YoY % -75.40% 167.17% 16.96% -11,926.32% 57.78% -107.61% -
  Horiz. % 53.00% 215.47% -320.79% -386.31% -3.21% -7.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.96 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.32 0.29 0.35 0.32 0.54 0.46 0.86 -15.18%
  YoY % 10.34% -17.14% 9.38% -40.74% 17.39% -46.51% -
  Horiz. % 37.21% 33.72% 40.70% 37.21% 62.79% 53.49% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 28/08/12 26/08/11 26/08/10 19/08/09 15/08/08 15/08/07 -
Price 0.3300 0.3300 0.3000 0.3900 0.7000 0.5100 1.1100 -
P/RPS 0.19 0.19 0.19 0.23 0.38 0.33 0.61 -17.65%
  YoY % 0.00% 0.00% -17.39% -39.47% 15.15% -45.90% -
  Horiz. % 31.15% 31.15% 31.15% 37.70% 62.30% 54.10% 100.00%
P/EPS 15.96 4.46 -2.33 -2.37 -262.86 -99.84 8.30 11.50%
  YoY % 257.85% 291.42% 1.69% 99.10% -163.28% -1,302.89% -
  Horiz. % 192.29% 53.73% -28.07% -28.55% -3,166.99% -1,202.89% 100.00%
EY 6.27 22.40 -43.01 -42.19 -0.38 -1.00 12.05 -10.31%
  YoY % -72.01% 152.08% -1.94% -11,002.63% 62.00% -108.30% -
  Horiz. % 52.03% 185.89% -356.93% -350.12% -3.15% -8.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.11 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.32 0.33 0.31 0.35 0.54 0.41 0.85 -15.01%
  YoY % -3.03% 6.45% -11.43% -35.19% 31.71% -51.76% -
  Horiz. % 37.65% 38.82% 36.47% 41.18% 63.53% 48.24% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers