Highlights

[IQGROUP] YoY TTM Result on 2009-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 26-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 30-Sep-2009  [#2]
Profit Trend QoQ -     412.39%    YoY -     132.81%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 141,931 139,335 143,795 155,847 133,079 149,412 146,509 -0.53%
  YoY % 1.86% -3.10% -7.73% 17.11% -10.93% 1.98% -
  Horiz. % 96.88% 95.10% 98.15% 106.37% 90.83% 101.98% 100.00%
PBT 2,509 -1,516 -18,579 539 -815 9,438 17,578 -27.69%
  YoY % 265.50% 91.84% -3,546.94% 166.13% -108.64% -46.31% -
  Horiz. % 14.27% -8.62% -105.69% 3.07% -4.64% 53.69% 100.00%
Tax -691 -1,466 1,305 167 -1,337 -2,069 -2,254 -17.87%
  YoY % 52.86% -212.34% 681.44% 112.49% 35.38% 8.21% -
  Horiz. % 30.66% 65.04% -57.90% -7.41% 59.32% 91.79% 100.00%
NP 1,818 -2,982 -17,274 706 -2,152 7,369 15,324 -29.88%
  YoY % 160.97% 82.74% -2,546.74% 132.81% -129.20% -51.91% -
  Horiz. % 11.86% -19.46% -112.73% 4.61% -14.04% 48.09% 100.00%
NP to SH 1,818 -2,982 -17,274 706 -2,152 7,369 15,324 -29.88%
  YoY % 160.97% 82.74% -2,546.74% 132.81% -129.20% -51.91% -
  Horiz. % 11.86% -19.46% -112.73% 4.61% -14.04% 48.09% 100.00%
Tax Rate 27.54 % - % - % -30.98 % - % 21.92 % 12.82 % 13.58%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 70.98% -
  Horiz. % 214.82% 0.00% 0.00% -241.65% 0.00% 170.98% 100.00%
Total Cost 140,113 142,317 161,069 155,141 135,231 142,043 131,185 1.10%
  YoY % -1.55% -11.64% 3.82% 14.72% -4.80% 8.28% -
  Horiz. % 106.81% 108.49% 122.78% 118.26% 103.08% 108.28% 100.00%
Net Worth 83,703 86,731 90,018 109,649 106,890 107,654 109,689 -4.40%
  YoY % -3.49% -3.65% -17.90% 2.58% -0.71% -1.86% -
  Horiz. % 76.31% 79.07% 82.07% 99.96% 97.45% 98.14% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 0 0 0 0 0 3,404 11,840 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -71.25% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 28.75% 100.00%
Div Payout % - % - % - % - % - % 46.20 % 77.27 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -40.21% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 59.79% 100.00%
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 83,703 86,731 90,018 109,649 106,890 107,654 109,689 -4.40%
  YoY % -3.49% -3.65% -17.90% 2.58% -0.71% -1.86% -
  Horiz. % 76.31% 79.07% 82.07% 99.96% 97.45% 98.14% 100.00%
NOSH 83,703 85,030 84,923 85,000 84,833 86,818 85,030 -0.26%
  YoY % -1.56% 0.13% -0.09% 0.20% -2.29% 2.10% -
  Horiz. % 98.44% 100.00% 99.87% 99.96% 99.77% 102.10% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.28 % -2.14 % -12.01 % 0.45 % -1.62 % 4.93 % 10.46 % -29.52%
  YoY % 159.81% 82.18% -2,768.89% 127.78% -132.86% -52.87% -
  Horiz. % 12.24% -20.46% -114.82% 4.30% -15.49% 47.13% 100.00%
ROE 2.17 % -3.44 % -19.19 % 0.64 % -2.01 % 6.85 % 13.97 % -26.66%
  YoY % 163.08% 82.07% -3,098.44% 131.84% -129.34% -50.97% -
  Horiz. % 15.53% -24.62% -137.37% 4.58% -14.39% 49.03% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 169.56 163.86 169.32 183.35 156.87 172.10 172.30 -0.27%
  YoY % 3.48% -3.22% -7.65% 16.88% -8.85% -0.12% -
  Horiz. % 98.41% 95.10% 98.27% 106.41% 91.04% 99.88% 100.00%
EPS 2.17 -3.51 -20.34 0.83 -2.54 8.49 18.02 -29.71%
  YoY % 161.82% 82.74% -2,550.60% 132.68% -129.92% -52.89% -
  Horiz. % 12.04% -19.48% -112.87% 4.61% -14.10% 47.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.92 14.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -72.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 28.00% 100.00%
NAPS 1.0000 1.0200 1.0600 1.2900 1.2600 1.2400 1.2900 -4.15%
  YoY % -1.96% -3.77% -17.83% 2.38% 1.61% -3.88% -
  Horiz. % 77.52% 79.07% 82.17% 100.00% 97.67% 96.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 161.23 158.28 163.35 177.04 151.18 169.73 166.43 -0.53%
  YoY % 1.86% -3.10% -7.73% 17.11% -10.93% 1.98% -
  Horiz. % 96.88% 95.10% 98.15% 106.38% 90.84% 101.98% 100.00%
EPS 2.07 -3.39 -19.62 0.80 -2.44 8.37 17.41 -29.85%
  YoY % 161.06% 82.72% -2,552.50% 132.79% -129.15% -51.92% -
  Horiz. % 11.89% -19.47% -112.69% 4.60% -14.01% 48.08% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.87 13.45 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -71.23% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 28.77% 100.00%
NAPS 0.9509 0.9853 1.0226 1.2456 1.2143 1.2230 1.2461 -4.40%
  YoY % -3.49% -3.65% -17.90% 2.58% -0.71% -1.85% -
  Horiz. % 76.31% 79.07% 82.06% 99.96% 97.45% 98.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.3100 0.2800 0.6000 0.7000 0.7500 1.0500 1.4800 -
P/RPS 0.18 0.17 0.35 0.38 0.48 0.61 0.86 -22.93%
  YoY % 5.88% -51.43% -7.89% -20.83% -21.31% -29.07% -
  Horiz. % 20.93% 19.77% 40.70% 44.19% 55.81% 70.93% 100.00%
P/EPS 14.27 -7.98 -2.95 84.28 -29.57 12.37 8.21 9.64%
  YoY % 278.82% -170.51% -103.50% 385.02% -339.05% 50.67% -
  Horiz. % 173.81% -97.20% -35.93% 1,026.55% -360.17% 150.67% 100.00%
EY 7.01 -12.52 -33.90 1.19 -3.38 8.08 12.18 -8.79%
  YoY % 155.99% 63.07% -2,948.74% 135.21% -141.83% -33.66% -
  Horiz. % 57.55% -102.79% -278.33% 9.77% -27.75% 66.34% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.73 9.46 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -60.57% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 39.43% 100.00%
P/NAPS 0.31 0.27 0.57 0.54 0.60 0.85 1.15 -19.61%
  YoY % 14.81% -52.63% 5.56% -10.00% -29.41% -26.09% -
  Horiz. % 26.96% 23.48% 49.57% 46.96% 52.17% 73.91% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 24/11/11 29/11/10 26/11/09 27/11/08 23/11/07 27/11/06 -
Price 0.5700 0.2800 0.4600 0.8000 0.4700 0.8800 1.3300 -
P/RPS 0.34 0.17 0.27 0.44 0.30 0.51 0.77 -12.73%
  YoY % 100.00% -37.04% -38.64% 46.67% -41.18% -33.77% -
  Horiz. % 44.16% 22.08% 35.06% 57.14% 38.96% 66.23% 100.00%
P/EPS 26.24 -7.98 -2.26 96.32 -18.53 10.37 7.38 23.52%
  YoY % 428.82% -253.10% -102.35% 619.81% -278.69% 40.51% -
  Horiz. % 355.56% -108.13% -30.62% 1,305.15% -251.08% 140.51% 100.00%
EY 3.81 -12.52 -44.22 1.04 -5.40 9.65 13.55 -19.04%
  YoY % 130.43% 71.69% -4,351.92% 119.26% -155.96% -28.78% -
  Horiz. % 28.12% -92.40% -326.35% 7.68% -39.85% 71.22% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 4.46 10.53 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -57.64% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 42.36% 100.00%
P/NAPS 0.57 0.27 0.43 0.62 0.37 0.71 1.03 -9.38%
  YoY % 111.11% -37.21% -30.65% 67.57% -47.89% -31.07% -
  Horiz. % 55.34% 26.21% 41.75% 60.19% 35.92% 68.93% 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
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
4. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
5. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
6. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
7. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
8. JAG - THE NEXT STRONGER PA IN THE MAKING LogicTrading Analysis
PARTNERS & BROKERS