Highlights

[IQGROUP] YoY TTM Result on 2011-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 24-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Sep-2011  [#2]
Profit Trend QoQ -     73.03%    YoY -     82.74%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 190,230 161,539 141,931 139,335 143,795 155,847 133,079 6.13%
  YoY % 17.76% 13.82% 1.86% -3.10% -7.73% 17.11% -
  Horiz. % 142.95% 121.39% 106.65% 104.70% 108.05% 117.11% 100.00%
PBT 19,839 11,887 2,509 -1,516 -18,579 539 -815 -
  YoY % 66.90% 373.77% 265.50% 91.84% -3,546.94% 166.13% -
  Horiz. % -2,434.23% -1,458.53% -307.85% 186.01% 2,279.63% -66.13% 100.00%
Tax -3,561 -3,146 -691 -1,466 1,305 167 -1,337 17.73%
  YoY % -13.19% -355.28% 52.86% -212.34% 681.44% 112.49% -
  Horiz. % 266.34% 235.30% 51.68% 109.65% -97.61% -12.49% 100.00%
NP 16,278 8,741 1,818 -2,982 -17,274 706 -2,152 -
  YoY % 86.23% 380.80% 160.97% 82.74% -2,546.74% 132.81% -
  Horiz. % -756.41% -406.18% -84.48% 138.57% 802.70% -32.81% 100.00%
NP to SH 16,752 8,741 1,818 -2,982 -17,274 706 -2,152 -
  YoY % 91.65% 380.80% 160.97% 82.74% -2,546.74% 132.81% -
  Horiz. % -778.44% -406.18% -84.48% 138.57% 802.70% -32.81% 100.00%
Tax Rate 17.95 % 26.47 % 27.54 % - % - % -30.98 % - % -
  YoY % -32.19% -3.89% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -57.94% -85.44% -88.90% 0.00% 0.00% 100.00% -
Total Cost 173,952 152,798 140,113 142,317 161,069 155,141 135,231 4.28%
  YoY % 13.84% 9.05% -1.55% -11.64% 3.82% 14.72% -
  Horiz. % 128.63% 112.99% 103.61% 105.24% 119.11% 114.72% 100.00%
Net Worth 111,640 94,356 83,703 86,731 90,018 109,649 106,890 0.73%
  YoY % 18.32% 12.73% -3.49% -3.65% -17.90% 2.58% -
  Horiz. % 104.44% 88.27% 78.31% 81.14% 84.22% 102.58% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 34 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 0.20 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 111,640 94,356 83,703 86,731 90,018 109,649 106,890 0.73%
  YoY % 18.32% 12.73% -3.49% -3.65% -17.90% 2.58% -
  Horiz. % 104.44% 88.27% 78.31% 81.14% 84.22% 102.58% 100.00%
NOSH 85,221 85,006 83,703 85,030 84,923 85,000 84,833 0.08%
  YoY % 0.25% 1.56% -1.56% 0.13% -0.09% 0.20% -
  Horiz. % 100.46% 100.20% 98.67% 100.23% 100.11% 100.20% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 8.56 % 5.41 % 1.28 % -2.14 % -12.01 % 0.45 % -1.62 % -
  YoY % 58.23% 322.66% 159.81% 82.18% -2,768.89% 127.78% -
  Horiz. % -528.40% -333.95% -79.01% 132.10% 741.36% -27.78% 100.00%
ROE 15.01 % 9.26 % 2.17 % -3.44 % -19.19 % 0.64 % -2.01 % -
  YoY % 62.10% 326.73% 163.08% 82.07% -3,098.44% 131.84% -
  Horiz. % -746.77% -460.70% -107.96% 171.14% 954.73% -31.84% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 223.22 190.03 169.56 163.86 169.32 183.35 156.87 6.05%
  YoY % 17.47% 12.07% 3.48% -3.22% -7.65% 16.88% -
  Horiz. % 142.30% 121.14% 108.09% 104.46% 107.94% 116.88% 100.00%
EPS 19.66 10.28 2.17 -3.51 -20.34 0.83 -2.54 -
  YoY % 91.25% 373.73% 161.82% 82.74% -2,550.60% 132.68% -
  Horiz. % -774.02% -404.72% -85.43% 138.19% 800.79% -32.68% 100.00%
DPS 0.04 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. % 100.00% - - - - - -
NAPS 1.3100 1.1100 1.0000 1.0200 1.0600 1.2900 1.2600 0.65%
  YoY % 18.02% 11.00% -1.96% -3.77% -17.83% 2.38% -
  Horiz. % 103.97% 88.10% 79.37% 80.95% 84.13% 102.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 216.10 183.51 161.23 158.28 163.35 177.04 151.18 6.13%
  YoY % 17.76% 13.82% 1.86% -3.10% -7.73% 17.11% -
  Horiz. % 142.94% 121.39% 106.65% 104.70% 108.05% 117.11% 100.00%
EPS 19.03 9.93 2.07 -3.39 -19.62 0.80 -2.44 -
  YoY % 91.64% 379.71% 161.06% 82.72% -2,552.50% 132.79% -
  Horiz. % -779.92% -406.97% -84.84% 138.93% 804.10% -32.79% 100.00%
DPS 0.04 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. % 100.00% - - - - - -
NAPS 1.2682 1.0719 0.9509 0.9853 1.0226 1.2456 1.2143 0.73%
  YoY % 18.31% 12.72% -3.49% -3.65% -17.90% 2.58% -
  Horiz. % 104.44% 88.27% 78.31% 81.14% 84.21% 102.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.9600 0.4500 0.3100 0.2800 0.6000 0.7000 0.7500 -
P/RPS 0.88 0.24 0.18 0.17 0.35 0.38 0.48 10.63%
  YoY % 266.67% 33.33% 5.88% -51.43% -7.89% -20.83% -
  Horiz. % 183.33% 50.00% 37.50% 35.42% 72.92% 79.17% 100.00%
P/EPS 9.97 4.38 14.27 -7.98 -2.95 84.28 -29.57 -
  YoY % 127.63% -69.31% 278.82% -170.51% -103.50% 385.02% -
  Horiz. % -33.72% -14.81% -48.26% 26.99% 9.98% -285.02% 100.00%
EY 10.03 22.85 7.01 -12.52 -33.90 1.19 -3.38 -
  YoY % -56.11% 225.96% 155.99% 63.07% -2,948.74% 135.21% -
  Horiz. % -296.75% -676.04% -207.40% 370.41% 1,002.96% -35.21% 100.00%
DY 0.02 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. % 100.00% - - - - - -
P/NAPS 1.50 0.41 0.31 0.27 0.57 0.54 0.60 16.49%
  YoY % 265.85% 32.26% 14.81% -52.63% 5.56% -10.00% -
  Horiz. % 250.00% 68.33% 51.67% 45.00% 95.00% 90.00% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 25/11/13 26/11/12 24/11/11 29/11/10 26/11/09 27/11/08 -
Price 1.7000 0.7000 0.5700 0.2800 0.4600 0.8000 0.4700 -
P/RPS 0.76 0.37 0.34 0.17 0.27 0.44 0.30 16.75%
  YoY % 105.41% 8.82% 100.00% -37.04% -38.64% 46.67% -
  Horiz. % 253.33% 123.33% 113.33% 56.67% 90.00% 146.67% 100.00%
P/EPS 8.65 6.81 26.24 -7.98 -2.26 96.32 -18.53 -
  YoY % 27.02% -74.05% 428.82% -253.10% -102.35% 619.81% -
  Horiz. % -46.68% -36.75% -141.61% 43.07% 12.20% -519.81% 100.00%
EY 11.56 14.69 3.81 -12.52 -44.22 1.04 -5.40 -
  YoY % -21.31% 285.56% 130.43% 71.69% -4,351.92% 119.26% -
  Horiz. % -214.07% -272.04% -70.56% 231.85% 818.89% -19.26% 100.00%
DY 0.02 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. % 100.00% - - - - - -
P/NAPS 1.30 0.63 0.57 0.27 0.43 0.62 0.37 23.29%
  YoY % 106.35% 10.53% 111.11% -37.21% -30.65% 67.57% -
  Horiz. % 351.35% 170.27% 154.05% 72.97% 116.22% 167.57% 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
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
5. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
6. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
7. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
PARTNERS & BROKERS