Highlights

[IQGROUP] YoY TTM Result on 2008-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 26-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Dec-2008  [#3]
Profit Trend QoQ -     -55.39%    YoY -     -161.16%
Quarter Report


View:


Show?  YoY % Horiz. %

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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers