[IQGROUP] QoQ Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[IQGROUP] IQ GROUP HOLDINGS BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -49.62%
YoY- 146.9%
Quarter Report
Latest QR
Upcoming QR
IQGROUP's Result
IQGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 140,262 132,152 149,246 151,926 154,892 145,548 134,265 2.94%
PBT 1,266 3,284 7,064 4,337 10,376 960 -12,897 -
Tax -942 -1,732 -779 326 -1,118 788 -542 44.40%
NP 324 1,552 6,285 4,664 9,258 1,748 -13,439 -
-
NP to SH 324 1,552 6,285 4,664 9,258 1,748 -13,439 -
-
Tax Rate 74.41% 52.74% 11.03% -7.52% 10.77% -82.08% - -
Total Cost 139,938 130,600 142,961 147,262 145,634 143,800 147,704 -3.52%
-
Net Worth 85,263 85,191 83,263 85,849 86,634 82,258 82,453 2.25%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 85,263 85,191 83,263 85,849 86,634 82,258 82,453 2.25%
NOSH 85,263 84,347 84,963 85,000 84,935 85,686 85,003 0.20%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 0.23% 1.17% 4.21% 3.07% 5.98% 1.20% -10.01% -
ROE 0.38% 1.82% 7.55% 5.43% 10.69% 2.13% -16.30% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 164.50 156.68 175.66 178.74 182.36 169.86 157.95 2.73%
EPS 0.38 1.84 7.39 5.49 10.90 2.04 -15.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.01 0.98 1.01 1.02 0.96 0.97 2.04%
Adjusted Per Share Value based on latest NOSH - 85,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 159.34 150.12 169.54 172.59 175.96 165.34 152.53 2.94%
EPS 0.37 1.76 7.14 5.30 10.52 1.99 -15.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9686 0.9678 0.9459 0.9753 0.9842 0.9345 0.9367 2.25%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.31 0.29 0.31 0.33 0.28 0.34 0.40 -
P/RPS 0.19 0.19 0.18 0.18 0.15 0.20 0.25 -16.67%
P/EPS 81.58 15.76 4.19 6.01 2.57 16.67 -2.53 -
EY 1.23 6.34 23.86 16.63 38.93 6.00 -39.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.29 0.32 0.33 0.27 0.35 0.41 -16.96%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 28/08/12 28/05/12 27/02/12 24/11/11 26/08/11 30/05/11 -
Price 0.57 0.33 0.30 0.29 0.28 0.30 0.38 -
P/RPS 0.35 0.21 0.17 0.16 0.15 0.18 0.24 28.51%
P/EPS 150.00 17.93 4.06 5.29 2.57 14.71 -2.40 -
EY 0.67 5.58 24.66 18.92 38.93 6.80 -41.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.33 0.31 0.29 0.27 0.31 0.39 28.69%

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