[IQGROUP] QoQ Cumulative Quarter Result on 31-Mar-2006 [#4]

Stock
[IQGROUP] IQ GROUP HOLDINGS BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 52.27%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IQGROUP's Result
IQGROUP's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 109,730 68,015 32,586 134,461 95,152 56,087 28,778 143.47%
PBT 11,968 6,855 1,933 16,760 11,643 5,983 3,206 140.06%
Tax -1,615 -1,071 -290 -2,198 -2,080 -1,052 -560 102.21%
NP 10,353 5,784 1,643 14,562 9,563 4,931 2,646 147.68%
-
NP to SH 10,353 5,784 1,643 14,562 9,563 4,931 2,646 147.68%
-
Tax Rate 13.49% 15.62% 15.00% 13.11% 17.86% 17.58% 17.47% -
Total Cost 99,377 62,231 30,943 119,899 85,589 51,156 26,132 143.04%
-
Net Worth 108,799 109,725 108,965 97,752 93,902 71,985 69,745 34.39%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 4,249 4,252 - 6,982 3,756 - - -
Div Payout % 41.05% 73.53% - 47.95% 39.28% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 108,799 109,725 108,965 97,752 93,902 71,985 69,745 34.39%
NOSH 84,999 85,058 85,129 77,581 75,121 71,985 71,902 11.76%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.43% 8.50% 5.04% 10.83% 10.05% 8.79% 9.19% -
ROE 9.52% 5.27% 1.51% 14.90% 10.18% 6.85% 3.79% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 129.09 79.96 38.28 173.32 126.66 77.91 40.02 117.84%
EPS 12.18 6.80 1.93 18.77 12.73 6.85 3.68 121.60%
DPS 5.00 5.00 0.00 9.00 5.00 0.00 0.00 -
NAPS 1.28 1.29 1.28 1.26 1.25 1.00 0.97 20.24%
Adjusted Per Share Value based on latest NOSH - 85,017
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 124.65 77.27 37.02 152.75 108.09 63.71 32.69 143.47%
EPS 11.76 6.57 1.87 16.54 10.86 5.60 3.01 147.44%
DPS 4.83 4.83 0.00 7.93 4.27 0.00 0.00 -
NAPS 1.236 1.2465 1.2379 1.1105 1.0667 0.8178 0.7923 34.40%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 - - -
Price 1.34 1.48 1.50 1.70 1.79 0.00 0.00 -
P/RPS 1.04 1.85 3.92 0.98 1.41 0.00 0.00 -
P/EPS 11.00 21.76 77.72 9.06 14.06 0.00 0.00 -
EY 9.09 4.59 1.29 11.04 7.11 0.00 0.00 -
DY 3.73 3.38 0.00 5.29 2.79 0.00 0.00 -
P/NAPS 1.05 1.15 1.17 1.35 1.43 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 27/11/06 28/08/06 29/05/06 27/02/06 29/11/05 04/10/05 -
Price 1.42 1.33 1.50 1.50 1.82 1.71 0.00 -
P/RPS 1.10 1.66 3.92 0.87 1.44 2.19 0.00 -
P/EPS 11.66 19.56 77.72 7.99 14.30 24.96 0.00 -
EY 8.58 5.11 1.29 12.51 6.99 4.01 0.00 -
DY 3.52 3.76 0.00 6.00 2.75 0.00 0.00 -
P/NAPS 1.11 1.03 1.17 1.19 1.46 1.71 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