Highlights

[IQGROUP] YoY TTM Result on 2009-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Dec-2009  [#3]
Profit Trend QoQ -     88.81%    YoY -     139.86%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 138,936 143,120 142,060 139,232 144,871 146,969 149,159 -1.18%
  YoY % -2.92% 0.75% 2.03% -3.89% -1.43% -1.47% -
  Horiz. % 93.15% 95.95% 95.24% 93.34% 97.13% 98.53% 100.00%
PBT 4,140 -2,164 -21,510 1,439 -2,874 7,128 17,031 -20.98%
  YoY % 291.31% 89.94% -1,594.79% 150.07% -140.32% -58.15% -
  Horiz. % 24.31% -12.71% -126.30% 8.45% -16.88% 41.85% 100.00%
Tax -1,497 -319 503 -106 -470 -1,660 -1,770 -2.75%
  YoY % -369.28% -163.42% 574.53% 77.45% 71.69% 6.21% -
  Horiz. % 84.58% 18.02% -28.42% 5.99% 26.55% 93.79% 100.00%
NP 2,643 -2,483 -21,007 1,333 -3,344 5,468 15,261 -25.32%
  YoY % 206.44% 88.18% -1,675.92% 139.86% -161.16% -64.17% -
  Horiz. % 17.32% -16.27% -137.65% 8.73% -21.91% 35.83% 100.00%
NP to SH 2,643 -2,483 -21,007 1,333 -3,344 5,468 15,261 -25.32%
  YoY % 206.44% 88.18% -1,675.92% 139.86% -161.16% -64.17% -
  Horiz. % 17.32% -16.27% -137.65% 8.73% -21.91% 35.83% 100.00%
Tax Rate 36.16 % - % - % 7.37 % - % 23.29 % 10.39 % 23.08%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 124.16% -
  Horiz. % 348.03% 0.00% 0.00% 70.93% 0.00% 224.16% 100.00%
Total Cost 136,293 145,603 163,067 137,899 148,215 141,501 133,898 0.30%
  YoY % -6.39% -10.71% 18.25% -6.96% 4.74% 5.68% -
  Horiz. % 101.79% 108.74% 121.78% 102.99% 110.69% 105.68% 100.00%
Net Worth 84,149 85,849 89,140 111,535 111,124 109,608 108,704 -4.17%
  YoY % -1.98% -3.69% -20.08% 0.37% 1.38% 0.83% -
  Horiz. % 77.41% 78.98% 82.00% 102.60% 102.23% 100.83% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 0 0 0 0 0 3,404 7,652 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -55.51% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 44.49% 100.00%
Div Payout % - % - % - % - % - % 62.27 % 50.14 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 24.19% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 124.19% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 84,149 85,849 89,140 111,535 111,124 109,608 108,704 -4.17%
  YoY % -1.98% -3.69% -20.08% 0.37% 1.38% 0.83% -
  Horiz. % 77.41% 78.98% 82.00% 102.60% 102.23% 100.83% 100.00%
NOSH 84,999 85,000 84,895 85,141 84,827 84,968 84,925 0.01%
  YoY % -0.00% 0.12% -0.29% 0.37% -0.17% 0.05% -
  Horiz. % 100.09% 100.09% 99.96% 100.25% 99.88% 100.05% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.90 % -1.73 % -14.79 % 0.96 % -2.31 % 3.72 % 10.23 % -24.45%
  YoY % 209.83% 88.30% -1,640.62% 141.56% -162.10% -63.64% -
  Horiz. % 18.57% -16.91% -144.57% 9.38% -22.58% 36.36% 100.00%
ROE 3.14 % -2.89 % -23.57 % 1.20 % -3.01 % 4.99 % 14.04 % -22.07%
  YoY % 208.65% 87.74% -2,064.17% 139.87% -160.32% -64.46% -
  Horiz. % 22.36% -20.58% -167.88% 8.55% -21.44% 35.54% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 163.45 168.38 167.33 163.53 170.78 172.97 175.63 -1.19%
  YoY % -2.93% 0.63% 2.32% -4.25% -1.27% -1.51% -
  Horiz. % 93.06% 95.87% 95.27% 93.11% 97.24% 98.49% 100.00%
EPS 3.11 -2.92 -24.74 1.57 -3.94 6.44 17.97 -25.33%
  YoY % 206.51% 88.20% -1,675.80% 139.85% -161.18% -64.16% -
  Horiz. % 17.31% -16.25% -137.67% 8.74% -21.93% 35.84% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 4.01 9.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -55.44% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 44.56% 100.00%
NAPS 0.9900 1.0100 1.0500 1.3100 1.3100 1.2900 1.2800 -4.19%
  YoY % -1.98% -3.81% -19.85% 0.00% 1.55% 0.78% -
  Horiz. % 77.34% 78.91% 82.03% 102.34% 102.34% 100.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 157.83 162.58 161.38 158.17 164.57 166.96 169.44 -1.17%
  YoY % -2.92% 0.74% 2.03% -3.89% -1.43% -1.46% -
  Horiz. % 93.15% 95.95% 95.24% 93.35% 97.13% 98.54% 100.00%
EPS 3.00 -2.82 -23.86 1.51 -3.80 6.21 17.34 -25.33%
  YoY % 206.38% 88.18% -1,680.13% 139.74% -161.19% -64.19% -
  Horiz. % 17.30% -16.26% -137.60% 8.71% -21.91% 35.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.87 8.69 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -55.47% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 44.53% 100.00%
NAPS 0.9559 0.9753 1.0126 1.2670 1.2624 1.2452 1.2349 -4.17%
  YoY % -1.99% -3.68% -20.08% 0.36% 1.38% 0.83% -
  Horiz. % 77.41% 78.98% 82.00% 102.60% 102.23% 100.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.4500 0.3300 0.3600 0.8000 0.7000 0.6800 1.3400 -
P/RPS 0.28 0.20 0.22 0.49 0.41 0.39 0.76 -15.32%
  YoY % 40.00% -9.09% -55.10% 19.51% 5.13% -48.68% -
  Horiz. % 36.84% 26.32% 28.95% 64.47% 53.95% 51.32% 100.00%
P/EPS 14.47 -11.30 -1.45 51.10 -17.76 10.57 7.46 11.66%
  YoY % 228.05% -679.31% -102.84% 387.73% -268.02% 41.69% -
  Horiz. % 193.97% -151.47% -19.44% 684.99% -238.07% 141.69% 100.00%
EY 6.91 -8.85 -68.73 1.96 -5.63 9.46 13.41 -10.45%
  YoY % 178.08% 87.12% -3,606.63% 134.81% -159.51% -29.46% -
  Horiz. % 51.53% -66.00% -512.53% 14.62% -41.98% 70.54% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.89 6.72 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -12.35% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 87.65% 100.00%
P/NAPS 0.45 0.33 0.34 0.61 0.53 0.53 1.05 -13.16%
  YoY % 36.36% -2.94% -44.26% 15.09% 0.00% -49.52% -
  Horiz. % 42.86% 31.43% 32.38% 58.10% 50.48% 50.48% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 27/02/12 24/02/11 25/02/10 26/02/09 26/02/08 26/02/07 -
Price 0.3700 0.2900 0.3800 0.5100 0.7000 0.8000 1.4200 -
P/RPS 0.23 0.17 0.23 0.31 0.41 0.46 0.81 -18.91%
  YoY % 35.29% -26.09% -25.81% -24.39% -10.87% -43.21% -
  Horiz. % 28.40% 20.99% 28.40% 38.27% 50.62% 56.79% 100.00%
P/EPS 11.90 -9.93 -1.54 32.57 -17.76 12.43 7.90 7.06%
  YoY % 219.84% -544.81% -104.73% 283.39% -242.88% 57.34% -
  Horiz. % 150.63% -125.70% -19.49% 412.28% -224.81% 157.34% 100.00%
EY 8.40 -10.07 -65.12 3.07 -5.63 8.04 12.65 -6.59%
  YoY % 183.42% 84.54% -2,221.17% 154.53% -170.02% -36.44% -
  Horiz. % 66.40% -79.60% -514.78% 24.27% -44.51% 63.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.01 6.34 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -20.98% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 79.02% 100.00%
P/NAPS 0.37 0.29 0.36 0.39 0.53 0.62 1.11 -16.72%
  YoY % 27.59% -19.44% -7.69% -26.42% -14.52% -44.14% -
  Horiz. % 33.33% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers