Highlights

[IQGROUP] YoY TTM Result on 2010-03-31 [#4]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 08-Jul-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Mar-2010  [#4]
Profit Trend QoQ -     -956.19%    YoY -     -442.70%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 141,315 149,246 134,265 132,760 151,935 139,312 153,765 -1.40%
  YoY % -5.31% 11.16% 1.13% -12.62% 9.06% -9.40% -
  Horiz. % 91.90% 97.06% 87.32% 86.34% 98.81% 90.60% 100.00%
PBT 2,960 7,064 -12,897 -11,977 -2,105 2,188 15,525 -24.12%
  YoY % -58.10% 154.77% -7.68% -468.98% -196.21% -85.91% -
  Horiz. % 19.07% 45.50% -83.07% -77.15% -13.56% 14.09% 100.00%
Tax -2,336 -779 -542 564 2 -1,009 -2,927 -3.69%
  YoY % -199.87% -43.73% -196.10% 28,100.00% 100.20% 65.53% -
  Horiz. % 79.81% 26.61% 18.52% -19.27% -0.07% 34.47% 100.00%
NP 624 6,285 -13,439 -11,413 -2,103 1,179 12,598 -39.37%
  YoY % -90.07% 146.77% -17.75% -442.70% -278.37% -90.64% -
  Horiz. % 4.95% 49.89% -106.68% -90.59% -16.69% 9.36% 100.00%
NP to SH 624 6,285 -13,439 -11,413 -2,103 1,179 12,598 -39.37%
  YoY % -90.07% 146.77% -17.75% -442.70% -278.37% -90.64% -
  Horiz. % 4.95% 49.89% -106.68% -90.59% -16.69% 9.36% 100.00%
Tax Rate 78.92 % 11.03 % - % - % - % 46.12 % 18.85 % 26.93%
  YoY % 615.50% 0.00% 0.00% 0.00% 0.00% 144.67% -
  Horiz. % 418.67% 58.51% 0.00% 0.00% 0.00% 244.67% 100.00%
Total Cost 140,691 142,961 147,704 144,173 154,038 138,133 141,167 -0.06%
  YoY % -1.59% -3.21% 2.45% -6.40% 11.51% -2.15% -
  Horiz. % 99.66% 101.27% 104.63% 102.13% 109.12% 97.85% 100.00%
Net Worth 84,480 83,324 82,408 96,900 113,615 107,309 110,651 -4.39%
  YoY % 1.39% 1.11% -14.95% -14.71% 5.88% -3.02% -
  Horiz. % 76.35% 75.30% 74.48% 87.57% 102.68% 96.98% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 0 0 0 0 0 0 7,656 -
  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 % - % - % - % - % - % - % 60.77 % -
  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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 84,480 83,324 82,408 96,900 113,615 107,309 110,651 -4.39%
  YoY % 1.39% 1.11% -14.95% -14.71% 5.88% -3.02% -
  Horiz. % 76.35% 75.30% 74.48% 87.57% 102.68% 96.98% 100.00%
NOSH 85,333 85,024 84,957 85,000 85,425 85,166 85,116 0.04%
  YoY % 0.36% 0.08% -0.05% -0.50% 0.30% 0.06% -
  Horiz. % 100.26% 99.89% 99.81% 99.86% 100.36% 100.06% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 0.44 % 4.21 % -10.01 % -8.60 % -1.38 % 0.85 % 8.19 % -38.55%
  YoY % -89.55% 142.06% -16.40% -523.19% -262.35% -89.62% -
  Horiz. % 5.37% 51.40% -122.22% -105.01% -16.85% 10.38% 100.00%
ROE 0.74 % 7.54 % -16.31 % -11.78 % -1.85 % 1.10 % 11.39 % -36.57%
  YoY % -90.19% 146.23% -38.46% -536.76% -268.18% -90.34% -
  Horiz. % 6.50% 66.20% -143.20% -103.42% -16.24% 9.66% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 165.60 175.53 158.04 156.19 177.86 163.58 180.65 -1.44%
  YoY % -5.66% 11.07% 1.18% -12.18% 8.73% -9.45% -
  Horiz. % 91.67% 97.17% 87.48% 86.46% 98.46% 90.55% 100.00%
EPS 0.73 7.39 -15.82 -13.43 -2.46 1.38 14.80 -39.41%
  YoY % -90.12% 146.71% -17.80% -445.93% -278.26% -90.68% -
  Horiz. % 4.93% 49.93% -106.89% -90.74% -16.62% 9.32% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.00 -
  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 0.9900 0.9800 0.9700 1.1400 1.3300 1.2600 1.3000 -4.43%
  YoY % 1.02% 1.03% -14.91% -14.29% 5.56% -3.08% -
  Horiz. % 76.15% 75.38% 74.62% 87.69% 102.31% 96.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 160.53 169.54 152.53 150.82 172.60 158.26 174.68 -1.40%
  YoY % -5.31% 11.15% 1.13% -12.62% 9.06% -9.40% -
  Horiz. % 91.90% 97.06% 87.32% 86.34% 98.81% 90.60% 100.00%
EPS 0.71 7.14 -15.27 -12.97 -2.39 1.34 14.31 -39.35%
  YoY % -90.06% 146.76% -17.73% -442.68% -278.36% -90.64% -
  Horiz. % 4.96% 49.90% -106.71% -90.64% -16.70% 9.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.70 -
  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 0.9597 0.9466 0.9362 1.1008 1.2907 1.2190 1.2570 -4.39%
  YoY % 1.38% 1.11% -14.95% -14.71% 5.88% -3.02% -
  Horiz. % 76.35% 75.31% 74.48% 87.57% 102.68% 96.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.4100 0.3100 0.4000 0.5100 0.7000 0.6800 1.2600 -
P/RPS 0.25 0.18 0.25 0.33 0.39 0.42 0.70 -15.76%
  YoY % 38.89% -28.00% -24.24% -15.38% -7.14% -40.00% -
  Horiz. % 35.71% 25.71% 35.71% 47.14% 55.71% 60.00% 100.00%
P/EPS 56.07 4.19 -2.53 -3.80 -28.43 49.12 8.51 36.88%
  YoY % 1,238.19% 265.61% 33.42% 86.63% -157.88% 477.20% -
  Horiz. % 658.87% 49.24% -29.73% -44.65% -334.08% 577.20% 100.00%
EY 1.78 23.85 -39.55 -26.33 -3.52 2.04 11.75 -26.97%
  YoY % -92.54% 160.30% -50.21% -648.01% -272.55% -82.64% -
  Horiz. % 15.15% 202.98% -336.60% -224.09% -29.96% 17.36% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.14 -
  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 0.41 0.32 0.41 0.45 0.53 0.54 0.97 -13.36%
  YoY % 28.13% -21.95% -8.89% -15.09% -1.85% -44.33% -
  Horiz. % 42.27% 32.99% 42.27% 46.39% 54.64% 55.67% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 28/05/12 30/05/11 08/07/10 29/05/09 30/05/08 29/05/07 -
Price 0.3100 0.3000 0.3800 0.3800 0.5100 0.6900 1.2100 -
P/RPS 0.19 0.17 0.24 0.24 0.29 0.42 0.67 -18.93%
  YoY % 11.76% -29.17% 0.00% -17.24% -30.95% -37.31% -
  Horiz. % 28.36% 25.37% 35.82% 35.82% 43.28% 62.69% 100.00%
P/EPS 42.39 4.06 -2.40 -2.83 -20.72 49.84 8.18 31.52%
  YoY % 944.09% 269.17% 15.19% 86.34% -141.57% 509.29% -
  Horiz. % 518.22% 49.63% -29.34% -34.60% -253.30% 609.29% 100.00%
EY 2.36 24.64 -41.63 -35.33 -4.83 2.01 12.23 -23.96%
  YoY % -90.42% 159.19% -17.83% -631.47% -340.30% -83.57% -
  Horiz. % 19.30% 201.47% -340.39% -288.88% -39.49% 16.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.44 -
  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 0.31 0.31 0.39 0.33 0.38 0.55 0.93 -16.72%
  YoY % 0.00% -20.51% 18.18% -13.16% -30.91% -40.86% -
  Horiz. % 33.33% 33.33% 41.94% 35.48% 40.86% 59.14% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

1921 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.520.00 
 KOTRA 1.900.00 
 UCREST 0.070.00 
 EITA 1.090.00 
 PUC 0.0950.00 
 WILLOW 0.3850.00 
 EAH-WE 0.0050.00 
 IRIS 0.080.00 
 HSI-C9L 0.060.00 
 HOOVER 0.3950.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers