Highlights

[IQGROUP] YoY TTM Result on 2010-12-31 [#3]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     -21.61%    YoY -     -1,675.92%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 171,966 138,936 143,120 142,060 139,232 144,871 146,969 2.65%
  YoY % 23.77% -2.92% 0.75% 2.03% -3.89% -1.43% -
  Horiz. % 117.01% 94.53% 97.38% 96.66% 94.74% 98.57% 100.00%
PBT 15,458 4,140 -2,164 -21,510 1,439 -2,874 7,128 13.76%
  YoY % 273.38% 291.31% 89.94% -1,594.79% 150.07% -140.32% -
  Horiz. % 216.86% 58.08% -30.36% -301.77% 20.19% -40.32% 100.00%
Tax -3,935 -1,497 -319 503 -106 -470 -1,660 15.46%
  YoY % -162.86% -369.28% -163.42% 574.53% 77.45% 71.69% -
  Horiz. % 237.05% 90.18% 19.22% -30.30% 6.39% 28.31% 100.00%
NP 11,523 2,643 -2,483 -21,007 1,333 -3,344 5,468 13.22%
  YoY % 335.98% 206.44% 88.18% -1,675.92% 139.86% -161.16% -
  Horiz. % 210.74% 48.34% -45.41% -384.18% 24.38% -61.16% 100.00%
NP to SH 11,523 2,643 -2,483 -21,007 1,333 -3,344 5,468 13.22%
  YoY % 335.98% 206.44% 88.18% -1,675.92% 139.86% -161.16% -
  Horiz. % 210.74% 48.34% -45.41% -384.18% 24.38% -61.16% 100.00%
Tax Rate 25.46 % 36.16 % - % - % 7.37 % - % 23.29 % 1.49%
  YoY % -29.59% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.32% 155.26% 0.00% 0.00% 31.64% 0.00% 100.00%
Total Cost 160,443 136,293 145,603 163,067 137,899 148,215 141,501 2.11%
  YoY % 17.72% -6.39% -10.71% 18.25% -6.96% 4.74% -
  Horiz. % 113.39% 96.32% 102.90% 115.24% 97.45% 104.74% 100.00%
Net Worth 96,997 84,149 85,849 89,140 111,535 111,124 109,608 -2.01%
  YoY % 15.27% -1.98% -3.69% -20.08% 0.37% 1.38% -
  Horiz. % 88.49% 76.77% 78.32% 81.33% 101.76% 101.38% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 0 0 0 0 0 0 3,404 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 62.27 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 96,997 84,149 85,849 89,140 111,535 111,124 109,608 -2.01%
  YoY % 15.27% -1.98% -3.69% -20.08% 0.37% 1.38% -
  Horiz. % 88.49% 76.77% 78.32% 81.33% 101.76% 101.38% 100.00%
NOSH 85,085 84,999 85,000 84,895 85,141 84,827 84,968 0.02%
  YoY % 0.10% -0.00% 0.12% -0.29% 0.37% -0.17% -
  Horiz. % 100.14% 100.04% 100.04% 99.91% 100.20% 99.83% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 6.70 % 1.90 % -1.73 % -14.79 % 0.96 % -2.31 % 3.72 % 10.29%
  YoY % 252.63% 209.83% 88.30% -1,640.62% 141.56% -162.10% -
  Horiz. % 180.11% 51.08% -46.51% -397.58% 25.81% -62.10% 100.00%
ROE 11.88 % 3.14 % -2.89 % -23.57 % 1.20 % -3.01 % 4.99 % 15.54%
  YoY % 278.34% 208.65% 87.74% -2,064.17% 139.87% -160.32% -
  Horiz. % 238.08% 62.93% -57.92% -472.34% 24.05% -60.32% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 202.11 163.45 168.38 167.33 163.53 170.78 172.97 2.63%
  YoY % 23.65% -2.93% 0.63% 2.32% -4.25% -1.27% -
  Horiz. % 116.85% 94.50% 97.35% 96.74% 94.54% 98.73% 100.00%
EPS 13.54 3.11 -2.92 -24.74 1.57 -3.94 6.44 13.17%
  YoY % 335.37% 206.51% 88.20% -1,675.80% 139.85% -161.18% -
  Horiz. % 210.25% 48.29% -45.34% -384.16% 24.38% -61.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.01 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1400 0.9900 1.0100 1.0500 1.3100 1.3100 1.2900 -2.04%
  YoY % 15.15% -1.98% -3.81% -19.85% 0.00% 1.55% -
  Horiz. % 88.37% 76.74% 78.29% 81.40% 101.55% 101.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 195.35 157.83 162.58 161.38 158.17 164.57 166.96 2.65%
  YoY % 23.77% -2.92% 0.74% 2.03% -3.89% -1.43% -
  Horiz. % 117.00% 94.53% 97.38% 96.66% 94.74% 98.57% 100.00%
EPS 13.09 3.00 -2.82 -23.86 1.51 -3.80 6.21 13.22%
  YoY % 336.33% 206.38% 88.18% -1,680.13% 139.74% -161.19% -
  Horiz. % 210.79% 48.31% -45.41% -384.22% 24.32% -61.19% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.87 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1019 0.9559 0.9753 1.0126 1.2670 1.2624 1.2452 -2.02%
  YoY % 15.27% -1.99% -3.68% -20.08% 0.36% 1.38% -
  Horiz. % 88.49% 76.77% 78.32% 81.32% 101.75% 101.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.8050 0.4500 0.3300 0.3600 0.8000 0.7000 0.6800 -
P/RPS 0.40 0.28 0.20 0.22 0.49 0.41 0.39 0.42%
  YoY % 42.86% 40.00% -9.09% -55.10% 19.51% 5.13% -
  Horiz. % 102.56% 71.79% 51.28% 56.41% 125.64% 105.13% 100.00%
P/EPS 5.94 14.47 -11.30 -1.45 51.10 -17.76 10.57 -9.15%
  YoY % -58.95% 228.05% -679.31% -102.84% 387.73% -268.02% -
  Horiz. % 56.20% 136.90% -106.91% -13.72% 483.44% -168.02% 100.00%
EY 16.82 6.91 -8.85 -68.73 1.96 -5.63 9.46 10.06%
  YoY % 143.42% 178.08% 87.12% -3,606.63% 134.81% -159.51% -
  Horiz. % 177.80% 73.04% -93.55% -726.53% 20.72% -59.51% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.89 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.71 0.45 0.33 0.34 0.61 0.53 0.53 4.99%
  YoY % 57.78% 36.36% -2.94% -44.26% 15.09% 0.00% -
  Horiz. % 133.96% 84.91% 62.26% 64.15% 115.09% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 24/02/14 25/02/13 27/02/12 24/02/11 25/02/10 26/02/09 26/02/08 -
Price 1.4700 0.3700 0.2900 0.3800 0.5100 0.7000 0.8000 -
P/RPS 0.73 0.23 0.17 0.23 0.31 0.41 0.46 7.99%
  YoY % 217.39% 35.29% -26.09% -25.81% -24.39% -10.87% -
  Horiz. % 158.70% 50.00% 36.96% 50.00% 67.39% 89.13% 100.00%
P/EPS 10.85 11.90 -9.93 -1.54 32.57 -17.76 12.43 -2.24%
  YoY % -8.82% 219.84% -544.81% -104.73% 283.39% -242.88% -
  Horiz. % 87.29% 95.74% -79.89% -12.39% 262.03% -142.88% 100.00%
EY 9.21 8.40 -10.07 -65.12 3.07 -5.63 8.04 2.29%
  YoY % 9.64% 183.42% 84.54% -2,221.17% 154.53% -170.02% -
  Horiz. % 114.55% 104.48% -125.25% -809.95% 38.18% -70.02% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.01 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.29 0.37 0.29 0.36 0.39 0.53 0.62 12.98%
  YoY % 248.65% 27.59% -19.44% -7.69% -26.42% -14.52% -
  Horiz. % 208.06% 59.68% 46.77% 58.06% 62.90% 85.48% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers