[IQGROUP] QoQ Annualized Quarter Result on 31-Dec-2006 [#3]

Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 19.33%
YoY- 8.26%
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 127,324 132,380 153,765 146,306 136,030 130,344 134,461 -3.56%
PBT 1,536 3,012 15,525 15,957 13,710 7,732 16,760 -79.64%
Tax -426 -1,556 -2,927 -2,153 -2,142 -1,160 -2,198 -66.47%
NP 1,110 1,456 12,598 13,804 11,568 6,572 14,562 -81.99%
-
NP to SH 1,110 1,456 12,598 13,804 11,568 6,572 14,562 -81.99%
-
Tax Rate 27.73% 51.66% 18.85% 13.49% 15.62% 15.00% 13.11% -
Total Cost 126,214 130,924 141,167 132,502 124,462 123,772 119,899 3.47%
-
Net Worth 105,876 110,893 110,526 108,799 109,725 108,965 97,752 5.46%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 7,651 5,666 8,505 - 6,982 -
Div Payout % - - 60.74% 41.05% 73.53% - 47.95% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 105,876 110,893 110,526 108,799 109,725 108,965 97,752 5.46%
NOSH 85,384 84,651 85,020 85,000 85,058 85,129 77,581 6.59%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 0.87% 1.10% 8.19% 9.43% 8.50% 5.04% 10.83% -
ROE 1.05% 1.31% 11.40% 12.69% 10.54% 6.03% 14.90% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 149.12 156.38 180.86 172.13 159.92 153.11 173.32 -9.53%
EPS 1.30 1.72 14.82 16.24 13.60 7.72 18.77 -83.10%
DPS 0.00 0.00 9.00 6.67 10.00 0.00 9.00 -
NAPS 1.24 1.31 1.30 1.28 1.29 1.28 1.26 -1.06%
Adjusted Per Share Value based on latest NOSH - 84,925
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 144.64 150.38 174.68 166.20 154.53 148.07 152.75 -3.56%
EPS 1.26 1.65 14.31 15.68 13.14 7.47 16.54 -82.00%
DPS 0.00 0.00 8.69 6.44 9.66 0.00 7.93 -
NAPS 1.2028 1.2597 1.2556 1.236 1.2465 1.2379 1.1105 5.46%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.05 1.13 1.26 1.34 1.48 1.50 1.70 -
P/RPS 0.70 0.72 0.70 0.78 0.93 0.98 0.98 -20.07%
P/EPS 80.77 65.70 8.50 8.25 10.88 19.43 9.06 329.37%
EY 1.24 1.52 11.76 12.12 9.19 5.15 11.04 -76.68%
DY 0.00 0.00 7.14 4.98 6.76 0.00 5.29 -
P/NAPS 0.85 0.86 0.97 1.05 1.15 1.17 1.35 -26.51%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 15/08/07 29/05/07 26/02/07 27/11/06 28/08/06 29/05/06 -
Price 0.88 1.11 1.21 1.42 1.33 1.50 1.50 -
P/RPS 0.59 0.71 0.67 0.82 0.83 0.98 0.87 -22.79%
P/EPS 67.69 64.53 8.17 8.74 9.78 19.43 7.99 315.03%
EY 1.48 1.55 12.25 11.44 10.23 5.15 12.51 -75.86%
DY 0.00 0.00 7.44 4.69 7.52 0.00 6.00 -
P/NAPS 0.71 0.85 0.93 1.11 1.03 1.17 1.19 -29.10%

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