Highlights

[IQGROUP] YoY TTM Result on 2011-03-31 [#4]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 30-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Mar-2011  [#4]
Profit Trend QoQ -     36.03%    YoY -     -17.75%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 171,388 141,315 149,246 134,265 132,760 151,935 139,312 3.51%
  YoY % 21.28% -5.31% 11.16% 1.13% -12.62% 9.06% -
  Horiz. % 123.02% 101.44% 107.13% 96.38% 95.30% 109.06% 100.00%
PBT 12,727 2,960 7,064 -12,897 -11,977 -2,105 2,188 34.09%
  YoY % 329.97% -58.10% 154.77% -7.68% -468.98% -196.21% -
  Horiz. % 581.67% 135.28% 322.85% -589.44% -547.39% -96.21% 100.00%
Tax -1,764 -2,336 -779 -542 564 2 -1,009 9.75%
  YoY % 24.49% -199.87% -43.73% -196.10% 28,100.00% 100.20% -
  Horiz. % 174.83% 231.52% 77.21% 53.72% -55.90% -0.20% 100.00%
NP 10,963 624 6,285 -13,439 -11,413 -2,103 1,179 44.99%
  YoY % 1,656.89% -90.07% 146.77% -17.75% -442.70% -278.37% -
  Horiz. % 929.86% 52.93% 533.08% -1,139.86% -968.02% -178.37% 100.00%
NP to SH 11,216 624 6,285 -13,439 -11,413 -2,103 1,179 45.54%
  YoY % 1,697.44% -90.07% 146.77% -17.75% -442.70% -278.37% -
  Horiz. % 951.31% 52.93% 533.08% -1,139.86% -968.02% -178.37% 100.00%
Tax Rate 13.86 % 78.92 % 11.03 % - % - % - % 46.12 % -18.15%
  YoY % -82.44% 615.50% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 30.05% 171.12% 23.92% 0.00% 0.00% 0.00% 100.00%
Total Cost 160,425 140,691 142,961 147,704 144,173 154,038 138,133 2.52%
  YoY % 14.03% -1.59% -3.21% 2.45% -6.40% 11.51% -
  Horiz. % 116.14% 101.85% 103.50% 106.93% 104.37% 111.51% 100.00%
Net Worth 96,468 84,480 83,324 82,408 96,900 113,615 107,309 -1.76%
  YoY % 14.19% 1.39% 1.11% -14.95% -14.71% 5.88% -
  Horiz. % 89.90% 78.73% 77.65% 76.79% 90.30% 105.88% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 0 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 96,468 84,480 83,324 82,408 96,900 113,615 107,309 -1.76%
  YoY % 14.19% 1.39% 1.11% -14.95% -14.71% 5.88% -
  Horiz. % 89.90% 78.73% 77.65% 76.79% 90.30% 105.88% 100.00%
NOSH 85,370 85,333 85,024 84,957 85,000 85,425 85,166 0.04%
  YoY % 0.04% 0.36% 0.08% -0.05% -0.50% 0.30% -
  Horiz. % 100.24% 100.20% 99.83% 99.75% 99.80% 100.30% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 6.40 % 0.44 % 4.21 % -10.01 % -8.60 % -1.38 % 0.85 % 39.98%
  YoY % 1,354.55% -89.55% 142.06% -16.40% -523.19% -262.35% -
  Horiz. % 752.94% 51.76% 495.29% -1,177.65% -1,011.76% -162.35% 100.00%
ROE 11.63 % 0.74 % 7.54 % -16.31 % -11.78 % -1.85 % 1.10 % 48.12%
  YoY % 1,471.62% -90.19% 146.23% -38.46% -536.76% -268.18% -
  Horiz. % 1,057.27% 67.27% 685.45% -1,482.73% -1,070.91% -168.18% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 200.76 165.60 175.53 158.04 156.19 177.86 163.58 3.47%
  YoY % 21.23% -5.66% 11.07% 1.18% -12.18% 8.73% -
  Horiz. % 122.73% 101.23% 107.31% 96.61% 95.48% 108.73% 100.00%
EPS 13.14 0.73 7.39 -15.82 -13.43 -2.46 1.38 45.56%
  YoY % 1,700.00% -90.12% 146.71% -17.80% -445.93% -278.26% -
  Horiz. % 952.17% 52.90% 535.51% -1,146.38% -973.19% -178.26% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1300 0.9900 0.9800 0.9700 1.1400 1.3300 1.2600 -1.80%
  YoY % 14.14% 1.02% 1.03% -14.91% -14.29% 5.56% -
  Horiz. % 89.68% 78.57% 77.78% 76.98% 90.48% 105.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 194.70 160.53 169.54 152.53 150.82 172.60 158.26 3.51%
  YoY % 21.29% -5.31% 11.15% 1.13% -12.62% 9.06% -
  Horiz. % 123.03% 101.43% 107.13% 96.38% 95.30% 109.06% 100.00%
EPS 12.74 0.71 7.14 -15.27 -12.97 -2.39 1.34 45.52%
  YoY % 1,694.37% -90.06% 146.76% -17.73% -442.68% -278.36% -
  Horiz. % 950.75% 52.99% 532.84% -1,139.55% -967.91% -178.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0959 0.9597 0.9466 0.9362 1.1008 1.2907 1.2190 -1.76%
  YoY % 14.19% 1.38% 1.11% -14.95% -14.71% 5.88% -
  Horiz. % 89.90% 78.73% 77.65% 76.80% 90.30% 105.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.3200 0.4100 0.3100 0.4000 0.5100 0.7000 0.6800 -
P/RPS 0.66 0.25 0.18 0.25 0.33 0.39 0.42 7.82%
  YoY % 164.00% 38.89% -28.00% -24.24% -15.38% -7.14% -
  Horiz. % 157.14% 59.52% 42.86% 59.52% 78.57% 92.86% 100.00%
P/EPS 10.05 56.07 4.19 -2.53 -3.80 -28.43 49.12 -23.23%
  YoY % -82.08% 1,238.19% 265.61% 33.42% 86.63% -157.88% -
  Horiz. % 20.46% 114.15% 8.53% -5.15% -7.74% -57.88% 100.00%
EY 9.95 1.78 23.85 -39.55 -26.33 -3.52 2.04 30.21%
  YoY % 458.99% -92.54% 160.30% -50.21% -648.01% -272.55% -
  Horiz. % 487.75% 87.25% 1,169.12% -1,938.73% -1,290.69% -172.55% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.17 0.41 0.32 0.41 0.45 0.53 0.54 13.75%
  YoY % 185.37% 28.13% -21.95% -8.89% -15.09% -1.85% -
  Horiz. % 216.67% 75.93% 59.26% 75.93% 83.33% 98.15% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 29/05/13 28/05/12 30/05/11 08/07/10 29/05/09 30/05/08 -
Price 1.2800 0.3100 0.3000 0.3800 0.3800 0.5100 0.6900 -
P/RPS 0.64 0.19 0.17 0.24 0.24 0.29 0.42 7.27%
  YoY % 236.84% 11.76% -29.17% 0.00% -17.24% -30.95% -
  Horiz. % 152.38% 45.24% 40.48% 57.14% 57.14% 69.05% 100.00%
P/EPS 9.74 42.39 4.06 -2.40 -2.83 -20.72 49.84 -23.81%
  YoY % -77.02% 944.09% 269.17% 15.19% 86.34% -141.57% -
  Horiz. % 19.54% 85.05% 8.15% -4.82% -5.68% -41.57% 100.00%
EY 10.26 2.36 24.64 -41.63 -35.33 -4.83 2.01 31.20%
  YoY % 334.75% -90.42% 159.19% -17.83% -631.47% -340.30% -
  Horiz. % 510.45% 117.41% 1,225.87% -2,071.14% -1,757.71% -240.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.13 0.31 0.31 0.39 0.33 0.38 0.55 12.74%
  YoY % 264.52% 0.00% -20.51% 18.18% -13.16% -30.91% -
  Horiz. % 205.45% 56.36% 56.36% 70.91% 60.00% 69.09% 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.
 


 

210  297  514  1293 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 KNM 0.405-0.005 
 ALAM-WA 0.07+0.005 
 FINTEC 0.080.00 
 SEACERA 0.415-0.075 
 HSI-H8F 0.355+0.065 
 MYEG 1.22+0.05 
 HSI-C7K 0.33-0.065 
 HSI-C7J 0.105-0.02 
 EKOVEST 0.83+0.015 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
7. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers