[IQGROUP] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -6.82%
YoY--%
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 130,344 134,461 126,869 112,174 115,112 0 0 -
PBT 7,732 16,760 15,524 11,966 12,824 0 0 -
Tax -1,160 -2,198 -2,773 -2,104 -2,240 0 0 -
NP 6,572 14,562 12,750 9,862 10,584 0 0 -
-
NP to SH 6,572 14,562 12,750 9,862 10,584 0 0 -
-
Tax Rate 15.00% 13.11% 17.86% 17.58% 17.47% - - -
Total Cost 123,772 119,899 114,118 102,312 104,528 0 0 -
-
Net Worth 108,965 97,752 93,902 71,985 69,745 0 0 -
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 6,982 5,008 - - - - -
Div Payout % - 47.95% 39.28% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 108,965 97,752 93,902 71,985 69,745 0 0 -
NOSH 85,129 77,581 75,121 71,985 71,902 0 0 -
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.04% 10.83% 10.05% 8.79% 9.19% 0.00% 0.00% -
ROE 6.03% 14.90% 13.58% 13.70% 15.18% 0.00% 0.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 153.11 173.32 168.88 155.83 160.10 0.00 0.00 -
EPS 7.72 18.77 16.97 13.70 14.72 0.00 0.00 -
DPS 0.00 9.00 6.67 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.26 1.25 1.00 0.97 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 72,082
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 148.07 152.75 144.12 127.43 130.77 0.00 0.00 -
EPS 7.47 16.54 14.48 11.20 12.02 0.00 0.00 -
DPS 0.00 7.93 5.69 0.00 0.00 0.00 0.00 -
NAPS 1.2379 1.1105 1.0667 0.8178 0.7923 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 - - - - -
Price 1.50 1.70 1.79 0.00 0.00 0.00 0.00 -
P/RPS 0.98 0.98 1.06 0.00 0.00 0.00 0.00 -
P/EPS 19.43 9.06 10.55 0.00 0.00 0.00 0.00 -
EY 5.15 11.04 9.48 0.00 0.00 0.00 0.00 -
DY 0.00 5.29 3.72 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.35 1.43 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 29/05/06 27/02/06 29/11/05 04/10/05 - - -
Price 1.50 1.50 1.82 1.71 0.00 0.00 0.00 -
P/RPS 0.98 0.87 1.08 1.10 0.00 0.00 0.00 -
P/EPS 19.43 7.99 10.72 12.48 0.00 0.00 0.00 -
EY 5.15 12.51 9.33 8.01 0.00 0.00 0.00 -
DY 0.00 6.00 3.66 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.19 1.46 1.71 0.00 0.00 0.00 -

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment