[IQGROUP] QoQ Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock
[IQGROUP] IQ GROUP HOLDINGS BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 252.04%
YoY- 17.3%
Quarter Report
Latest QR
Upcoming QR
IQGROUP's Result
IQGROUP's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 33,095 153,765 109,730 68,015 32,586 134,461 95,152 -50.63%
PBT 753 15,525 11,968 6,855 1,933 16,760 11,643 -83.96%
Tax -389 -2,927 -1,615 -1,071 -290 -2,198 -2,080 -67.39%
NP 364 12,598 10,353 5,784 1,643 14,562 9,563 -88.75%
-
NP to SH 364 12,598 10,353 5,784 1,643 14,562 9,563 -88.75%
-
Tax Rate 51.66% 18.85% 13.49% 15.62% 15.00% 13.11% 17.86% -
Total Cost 32,731 141,167 99,377 62,231 30,943 119,899 85,589 -47.40%
-
Net Worth 110,893 110,526 108,799 109,725 108,965 97,752 93,902 11.75%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 7,651 4,249 4,252 - 6,982 3,756 -
Div Payout % - 60.74% 41.05% 73.53% - 47.95% 39.28% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 110,893 110,526 108,799 109,725 108,965 97,752 93,902 11.75%
NOSH 84,651 85,020 84,999 85,058 85,129 77,581 75,121 8.31%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.10% 8.19% 9.43% 8.50% 5.04% 10.83% 10.05% -
ROE 0.33% 11.40% 9.52% 5.27% 1.51% 14.90% 10.18% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 39.10 180.86 129.09 79.96 38.28 173.32 126.66 -54.42%
EPS 0.43 14.82 12.18 6.80 1.93 18.77 12.73 -89.61%
DPS 0.00 9.00 5.00 5.00 0.00 9.00 5.00 -
NAPS 1.31 1.30 1.28 1.29 1.28 1.26 1.25 3.18%
Adjusted Per Share Value based on latest NOSH - 85,030
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 37.60 174.68 124.65 77.27 37.02 152.75 108.09 -50.63%
EPS 0.41 14.31 11.76 6.57 1.87 16.54 10.86 -88.81%
DPS 0.00 8.69 4.83 4.83 0.00 7.93 4.27 -
NAPS 1.2597 1.2556 1.236 1.2465 1.2379 1.1105 1.0667 11.75%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.13 1.26 1.34 1.48 1.50 1.70 1.79 -
P/RPS 2.89 0.70 1.04 1.85 3.92 0.98 1.41 61.56%
P/EPS 262.79 8.50 11.00 21.76 77.72 9.06 14.06 608.07%
EY 0.38 11.76 9.09 4.59 1.29 11.04 7.11 -85.88%
DY 0.00 7.14 3.73 3.38 0.00 5.29 2.79 -
P/NAPS 0.86 0.97 1.05 1.15 1.17 1.35 1.43 -28.81%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 15/08/07 29/05/07 26/02/07 27/11/06 28/08/06 29/05/06 27/02/06 -
Price 1.11 1.21 1.42 1.33 1.50 1.50 1.82 -
P/RPS 2.84 0.67 1.10 1.66 3.92 0.87 1.44 57.46%
P/EPS 258.14 8.17 11.66 19.56 77.72 7.99 14.30 591.80%
EY 0.39 12.25 8.58 5.11 1.29 12.51 6.99 -85.47%
DY 0.00 7.44 3.52 3.76 0.00 6.00 2.75 -
P/NAPS 0.85 0.93 1.11 1.03 1.17 1.19 1.46 -30.34%

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