[IQGROUP] YoY TTM Result on 2008-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 143,120 142,060 139,232 144,871 146,969 149,159 95,152 7.04% YoY % 0.75% 2.03% -3.89% -1.43% -1.47% 56.76% - Horiz. % 150.41% 149.30% 146.33% 152.25% 154.46% 156.76% 100.00%
PBT -2,164 -21,510 1,439 -2,874 7,128 17,031 11,643 - YoY % 89.94% -1,594.79% 150.07% -140.32% -58.15% 46.28% - Horiz. % -18.59% -184.75% 12.36% -24.68% 61.22% 146.28% 100.00%
Tax -319 503 -106 -470 -1,660 -1,770 -2,080 -26.83% YoY % -163.42% 574.53% 77.45% 71.69% 6.21% 14.90% - Horiz. % 15.34% -24.18% 5.10% 22.60% 79.81% 85.10% 100.00%
NP -2,483 -21,007 1,333 -3,344 5,468 15,261 9,563 - YoY % 88.18% -1,675.92% 139.86% -161.16% -64.17% 59.58% - Horiz. % -25.96% -219.67% 13.94% -34.97% 57.18% 159.58% 100.00%
NP to SH -2,483 -21,007 1,333 -3,344 5,468 15,261 9,563 - YoY % 88.18% -1,675.92% 139.86% -161.16% -64.17% 59.58% - Horiz. % -25.96% -219.67% 13.94% -34.97% 57.18% 159.58% 100.00%
Tax Rate - % - % 7.37 % - % 23.29 % 10.39 % 17.86 % - YoY % 0.00% 0.00% 0.00% 0.00% 124.16% -41.83% - Horiz. % 0.00% 0.00% 41.27% 0.00% 130.40% 58.17% 100.00%
Total Cost 145,603 163,067 137,899 148,215 141,501 133,898 85,589 9.25% YoY % -10.71% 18.25% -6.96% 4.74% 5.68% 56.44% - Horiz. % 170.12% 190.52% 161.12% 173.17% 165.33% 156.44% 100.00%
Net Worth 85,849 89,140 111,535 111,124 109,608 108,704 104,701 -3.25% YoY % -3.69% -20.08% 0.37% 1.38% 0.83% 3.82% - Horiz. % 81.99% 85.14% 106.53% 106.13% 104.69% 103.82% 100.00%
Dividend 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 0 0 0 0 3,404 7,652 4,188 - YoY % 0.00% 0.00% 0.00% 0.00% -55.51% 82.71% - Horiz. % 0.00% 0.00% 0.00% 0.00% 81.29% 182.71% 100.00%
Div Payout % - % - % - % - % 62.27 % 50.14 % 43.79 % - YoY % 0.00% 0.00% 0.00% 0.00% 24.19% 14.50% - Horiz. % 0.00% 0.00% 0.00% 0.00% 142.20% 114.50% 100.00%
Equity 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 85,849 89,140 111,535 111,124 109,608 108,704 104,701 -3.25% YoY % -3.69% -20.08% 0.37% 1.38% 0.83% 3.82% - Horiz. % 81.99% 85.14% 106.53% 106.13% 104.69% 103.82% 100.00%
NOSH 85,000 84,895 85,141 84,827 84,968 84,925 83,761 0.24% YoY % 0.12% -0.29% 0.37% -0.17% 0.05% 1.39% - Horiz. % 101.48% 101.35% 101.65% 101.27% 101.44% 101.39% 100.00%
Ratio Analysis 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -1.73 % -14.79 % 0.96 % -2.31 % 3.72 % 10.23 % 10.05 % - YoY % 88.30% -1,640.62% 141.56% -162.10% -63.64% 1.79% - Horiz. % -17.21% -147.16% 9.55% -22.99% 37.01% 101.79% 100.00%
ROE -2.89 % -23.57 % 1.20 % -3.01 % 4.99 % 14.04 % 9.13 % - YoY % 87.74% -2,064.17% 139.87% -160.32% -64.46% 53.78% - Horiz. % -31.65% -258.16% 13.14% -32.97% 54.65% 153.78% 100.00%
Per Share 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 168.38 167.33 163.53 170.78 172.97 175.63 113.60 6.78% YoY % 0.63% 2.32% -4.25% -1.27% -1.51% 54.60% - Horiz. % 148.22% 147.30% 143.95% 150.33% 152.26% 154.60% 100.00%
EPS -2.92 -24.74 1.57 -3.94 6.44 17.97 11.42 - YoY % 88.20% -1,675.80% 139.85% -161.18% -64.16% 57.36% - Horiz. % -25.57% -216.64% 13.75% -34.50% 56.39% 157.36% 100.00%
DPS 0.00 0.00 0.00 0.00 4.01 9.00 5.00 - YoY % 0.00% 0.00% 0.00% 0.00% -55.44% 80.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 80.20% 180.00% 100.00%
NAPS 1.0100 1.0500 1.3100 1.3100 1.2900 1.2800 1.2500 -3.49% YoY % -3.81% -19.85% 0.00% 1.55% 0.78% 2.40% - Horiz. % 80.80% 84.00% 104.80% 104.80% 103.20% 102.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 162.58 161.38 158.17 164.57 166.96 169.44 108.09 7.04% YoY % 0.74% 2.03% -3.89% -1.43% -1.46% 56.76% - Horiz. % 150.41% 149.30% 146.33% 152.25% 154.46% 156.76% 100.00%
EPS -2.82 -23.86 1.51 -3.80 6.21 17.34 10.86 - YoY % 88.18% -1,680.13% 139.74% -161.19% -64.19% 59.67% - Horiz. % -25.97% -219.71% 13.90% -34.99% 57.18% 159.67% 100.00%
DPS 0.00 0.00 0.00 0.00 3.87 8.69 4.76 - YoY % 0.00% 0.00% 0.00% 0.00% -55.47% 82.56% - Horiz. % 0.00% 0.00% 0.00% 0.00% 81.30% 182.56% 100.00%
NAPS 0.9753 1.0126 1.2670 1.2624 1.2452 1.2349 1.1894 -3.25% YoY % -3.68% -20.08% 0.36% 1.38% 0.83% 3.83% - Horiz. % 82.00% 85.14% 106.52% 106.14% 104.69% 103.83% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.3300 0.3600 0.8000 0.7000 0.6800 1.3400 1.7900 -
P/RPS 0.20 0.22 0.49 0.41 0.39 0.76 1.58 -29.13% YoY % -9.09% -55.10% 19.51% 5.13% -48.68% -51.90% - Horiz. % 12.66% 13.92% 31.01% 25.95% 24.68% 48.10% 100.00%
P/EPS -11.30 -1.45 51.10 -17.76 10.57 7.46 15.68 - YoY % -679.31% -102.84% 387.73% -268.02% 41.69% -52.42% - Horiz. % -72.07% -9.25% 325.89% -113.27% 67.41% 47.58% 100.00%
EY -8.85 -68.73 1.96 -5.63 9.46 13.41 6.38 - YoY % 87.12% -3,606.63% 134.81% -159.51% -29.46% 110.19% - Horiz. % -138.71% -1,077.27% 30.72% -88.24% 148.28% 210.19% 100.00%
DY 0.00 0.00 0.00 0.00 5.89 6.72 2.79 - YoY % 0.00% 0.00% 0.00% 0.00% -12.35% 140.86% - Horiz. % 0.00% 0.00% 0.00% 0.00% 211.11% 240.86% 100.00%
P/NAPS 0.33 0.34 0.61 0.53 0.53 1.05 1.43 -21.67% YoY % -2.94% -44.26% 15.09% 0.00% -49.52% -26.57% - Horiz. % 23.08% 23.78% 42.66% 37.06% 37.06% 73.43% 100.00%
Price Multiplier on Announcement Date 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 24/02/11 25/02/10 26/02/09 26/02/08 26/02/07 - -
Price 0.2900 0.3800 0.5100 0.7000 0.8000 1.4200 0.0000 -
P/RPS 0.17 0.23 0.31 0.41 0.46 0.81 0.00 - YoY % -26.09% -25.81% -24.39% -10.87% -43.21% 0.00% - Horiz. % 20.99% 28.40% 38.27% 50.62% 56.79% 100.00% -
P/EPS -9.93 -1.54 32.57 -17.76 12.43 7.90 0.00 - YoY % -544.81% -104.73% 283.39% -242.88% 57.34% 0.00% - Horiz. % -125.70% -19.49% 412.28% -224.81% 157.34% 100.00% -
EY -10.07 -65.12 3.07 -5.63 8.04 12.65 0.00 - YoY % 84.54% -2,221.17% 154.53% -170.02% -36.44% 0.00% - Horiz. % -79.60% -514.78% 24.27% -44.51% 63.56% 100.00% -
DY 0.00 0.00 0.00 0.00 5.01 6.34 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% -20.98% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 79.02% 100.00% -
P/NAPS 0.29 0.36 0.39 0.53 0.62 1.11 0.00 - YoY % -19.44% -7.69% -26.42% -14.52% -44.14% 0.00% - Horiz. % 26.13% 32.43% 35.14% 47.75% 55.86% 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.
Comment
IQGROUP Quarterly Report Q3 Dec08.pdf 
