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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

322  577  556  654 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.15-0.025 
 KANGER 0.21+0.005 
 MMAG-WB 0.185+0.035 
 MTOUCHE 0.0550.00 
 PTRANS 0.29+0.005 
 MNC 0.04-0.005 
 SMTRACK 0.37-0.005 
 IKHMAS 0.17-0.01 
 DYNACIA 0.11+0.01 
 KSTAR 0.225+0.025 

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!
PARTNERS & BROKERS