Highlights

[IQGROUP] YoY TTM Result on 2011-06-30 [#1]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 26-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Jun-2011  [#1]
Profit Trend QoQ -     17.74%    YoY -     20.97%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 189,302 147,103 145,897 132,732 141,152 154,822 132,858 6.08%
  YoY % 28.69% 0.83% 9.92% -5.97% -8.83% 16.53% -
  Horiz. % 142.48% 110.72% 109.81% 99.91% 106.24% 116.53% 100.00%
PBT 19,580 4,022 7,645 -10,702 -15,054 189 263 105.04%
  YoY % 386.82% -47.39% 171.44% 28.91% -8,065.08% -28.14% -
  Horiz. % 7,444.87% 1,529.28% 2,906.84% -4,069.20% -5,723.95% 71.86% 100.00%
Tax -2,774 -2,265 -1,409 -353 1,066 -415 -697 25.87%
  YoY % -22.47% -60.75% -299.15% -133.11% 356.87% 40.46% -
  Horiz. % 397.99% 324.96% 202.15% 50.65% -152.94% 59.54% 100.00%
NP 16,806 1,757 6,236 -11,055 -13,988 -226 -434 -
  YoY % 856.52% -71.82% 156.41% 20.97% -6,089.38% 47.93% -
  Horiz. % -3,872.35% -404.84% -1,436.87% 2,547.24% 3,223.04% 52.07% 100.00%
NP to SH 17,161 1,757 6,236 -11,055 -13,988 -226 -434 -
  YoY % 876.72% -71.82% 156.41% 20.97% -6,089.38% 47.93% -
  Horiz. % -3,954.15% -404.84% -1,436.87% 2,547.24% 3,223.04% 52.07% 100.00%
Tax Rate 14.17 % 56.32 % 18.43 % - % - % 219.58 % 265.02 % -38.61%
  YoY % -74.84% 205.59% 0.00% 0.00% 0.00% -17.15% -
  Horiz. % 5.35% 21.25% 6.95% 0.00% 0.00% 82.85% 100.00%
Total Cost 172,496 145,346 139,661 143,787 155,140 155,048 133,292 4.39%
  YoY % 18.68% 4.07% -2.87% -7.32% 0.06% 16.32% -
  Horiz. % 129.41% 109.04% 104.78% 107.87% 116.39% 116.32% 100.00%
Net Worth 104,592 86,671 85,191 82,258 95,224 110,324 106,207 -0.26%
  YoY % 20.68% 1.74% 3.56% -13.62% -13.69% 3.88% -
  Horiz. % 98.48% 81.61% 80.21% 77.45% 89.66% 103.88% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 104,592 86,671 85,191 82,258 95,224 110,324 106,207 -0.26%
  YoY % 20.68% 1.74% 3.56% -13.62% -13.69% 3.88% -
  Horiz. % 98.48% 81.61% 80.21% 77.45% 89.66% 103.88% 100.00%
NOSH 85,034 84,972 84,347 85,686 85,021 84,864 84,965 0.01%
  YoY % 0.07% 0.74% -1.56% 0.78% 0.18% -0.12% -
  Horiz. % 100.08% 100.01% 99.27% 100.85% 100.07% 99.88% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 8.88 % 1.19 % 4.27 % -8.33 % -9.91 % -0.15 % -0.33 % -
  YoY % 646.22% -72.13% 151.26% 15.94% -6,506.67% 54.55% -
  Horiz. % -2,690.91% -360.61% -1,293.94% 2,524.24% 3,003.03% 45.45% 100.00%
ROE 16.41 % 2.03 % 7.32 % -13.44 % -14.69 % -0.20 % -0.41 % -
  YoY % 708.37% -72.27% 154.46% 8.51% -7,245.00% 51.22% -
  Horiz. % -4,002.44% -495.12% -1,785.37% 3,278.05% 3,582.93% 48.78% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 222.62 173.12 172.97 154.90 166.02 182.43 156.37 6.06%
  YoY % 28.59% 0.09% 11.67% -6.70% -9.00% 16.67% -
  Horiz. % 142.37% 110.71% 110.62% 99.06% 106.17% 116.67% 100.00%
EPS 20.18 2.07 7.39 -12.90 -16.45 -0.27 -0.51 -
  YoY % 874.88% -71.99% 157.29% 21.58% -5,992.59% 47.06% -
  Horiz. % -3,956.86% -405.88% -1,449.02% 2,529.41% 3,225.49% 52.94% 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 1.2300 1.0200 1.0100 0.9600 1.1200 1.3000 1.2500 -0.27%
  YoY % 20.59% 0.99% 5.21% -14.29% -13.85% 4.00% -
  Horiz. % 98.40% 81.60% 80.80% 76.80% 89.60% 104.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 215.05 167.11 165.74 150.78 160.35 175.88 150.93 6.08%
  YoY % 28.69% 0.83% 9.92% -5.97% -8.83% 16.53% -
  Horiz. % 142.48% 110.72% 109.81% 99.90% 106.24% 116.53% 100.00%
EPS 19.49 2.00 7.08 -12.56 -15.89 -0.26 -0.49 -
  YoY % 874.50% -71.75% 156.37% 20.96% -6,011.54% 46.94% -
  Horiz. % -3,977.55% -408.16% -1,444.90% 2,563.27% 3,242.86% 53.06% 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 1.1882 0.9846 0.9678 0.9345 1.0818 1.2533 1.2065 -0.25%
  YoY % 20.68% 1.74% 3.56% -13.62% -13.68% 3.88% -
  Horiz. % 98.48% 81.61% 80.22% 77.46% 89.66% 103.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.1500 0.3300 0.2900 0.3400 0.3600 0.7000 0.5700 -
P/RPS 0.52 0.19 0.17 0.22 0.22 0.38 0.36 6.32%
  YoY % 173.68% 11.76% -22.73% 0.00% -42.11% 5.56% -
  Horiz. % 144.44% 52.78% 47.22% 61.11% 61.11% 105.56% 100.00%
P/EPS 5.70 15.96 3.92 -2.64 -2.19 -262.86 -111.59 -
  YoY % -64.29% 307.14% 248.48% -20.55% 99.17% -135.56% -
  Horiz. % -5.11% -14.30% -3.51% 2.37% 1.96% 235.56% 100.00%
EY 17.55 6.27 25.49 -37.95 -45.70 -0.38 -0.90 -
  YoY % 179.90% -75.40% 167.17% 16.96% -11,926.32% 57.78% -
  Horiz. % -1,950.00% -696.67% -2,832.22% 4,216.67% 5,077.78% 42.22% 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 0.93 0.32 0.29 0.35 0.32 0.54 0.46 12.44%
  YoY % 190.63% 10.34% -17.14% 9.38% -40.74% 17.39% -
  Horiz. % 202.17% 69.57% 63.04% 76.09% 69.57% 117.39% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 30/08/13 28/08/12 26/08/11 26/08/10 19/08/09 15/08/08 -
Price 1.2500 0.3300 0.3300 0.3000 0.3900 0.7000 0.5100 -
P/RPS 0.56 0.19 0.19 0.19 0.23 0.38 0.33 9.21%
  YoY % 194.74% 0.00% 0.00% -17.39% -39.47% 15.15% -
  Horiz. % 169.70% 57.58% 57.58% 57.58% 69.70% 115.15% 100.00%
P/EPS 6.19 15.96 4.46 -2.33 -2.37 -262.86 -99.84 -
  YoY % -61.22% 257.85% 291.42% 1.69% 99.10% -163.28% -
  Horiz. % -6.20% -15.99% -4.47% 2.33% 2.37% 263.28% 100.00%
EY 16.15 6.27 22.40 -43.01 -42.19 -0.38 -1.00 -
  YoY % 157.58% -72.01% 152.08% -1.94% -11,002.63% 62.00% -
  Horiz. % -1,615.00% -627.00% -2,240.00% 4,301.00% 4,219.00% 38.00% 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 1.02 0.32 0.33 0.31 0.35 0.54 0.41 16.40%
  YoY % 218.75% -3.03% 6.45% -11.43% -35.19% 31.71% -
  Horiz. % 248.78% 78.05% 80.49% 75.61% 85.37% 131.71% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

2150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.260.00 
 KOTRA 3.360.00 
 UCREST 0.1450.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.260.00 
 TOPGLOV-C79 0.520.00 
 BTECH 0.500.00 

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!

TOP ARTICLES

1. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. SUPERMAX - BEYOND GLOVES !!! freetospeak
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
5. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
6. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS