[IQGROUP] QoQ Quarter Result on 31-Dec-2005 [#3]

Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 102.71%
YoY--%
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 35,429 32,586 39,309 39,065 27,309 28,778 0 -
PBT 4,922 1,933 5,117 5,660 2,777 3,206 0 -
Tax -781 -290 -118 -1,028 -492 -560 0 -
NP 4,141 1,643 4,999 4,632 2,285 2,646 0 -
-
NP to SH 4,141 1,643 4,999 4,632 2,285 2,646 0 -
-
Tax Rate 15.87% 15.00% 2.31% 18.16% 17.72% 17.47% - -
Total Cost 31,288 30,943 34,310 34,433 25,024 26,132 0 -
-
Net Worth 109,689 108,965 107,121 104,701 72,082 69,745 0 -
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 4,251 - 3,400 4,188 - - - -
Div Payout % 102.67% - 68.03% 90.42% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 109,689 108,965 107,121 104,701 72,082 69,745 0 -
NOSH 85,030 85,129 85,017 83,761 72,082 71,902 0 -
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 11.69% 5.04% 12.72% 11.86% 8.37% 9.19% 0.00% -
ROE 3.78% 1.51% 4.67% 4.42% 3.17% 3.79% 0.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 41.67 38.28 46.24 46.64 37.89 40.02 0.00 -
EPS 4.87 1.93 5.88 5.53 3.17 3.68 0.00 -
DPS 5.00 0.00 4.00 5.00 0.00 0.00 0.00 -
NAPS 1.29 1.28 1.26 1.25 1.00 0.97 0.00 -
Adjusted Per Share Value based on latest NOSH - 83,761
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 40.25 37.02 44.66 44.38 31.02 32.69 0.00 -
EPS 4.70 1.87 5.68 5.26 2.60 3.01 0.00 -
DPS 4.83 0.00 3.86 4.76 0.00 0.00 0.00 -
NAPS 1.2461 1.2379 1.2169 1.1894 0.8189 0.7923 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 - - - -
Price 1.48 1.50 1.70 1.79 0.00 0.00 0.00 -
P/RPS 3.55 3.92 3.68 3.84 0.00 0.00 0.00 -
P/EPS 30.39 77.72 28.91 32.37 0.00 0.00 0.00 -
EY 3.29 1.29 3.46 3.09 0.00 0.00 0.00 -
DY 3.38 0.00 2.35 2.79 0.00 0.00 0.00 -
P/NAPS 1.15 1.17 1.35 1.43 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 28/08/06 29/05/06 27/02/06 29/11/05 04/10/05 - -
Price 1.33 1.50 1.50 1.82 1.71 0.00 0.00 -
P/RPS 3.19 3.92 3.24 3.90 4.51 0.00 0.00 -
P/EPS 27.31 77.72 25.51 32.91 53.94 0.00 0.00 -
EY 3.66 1.29 3.92 3.04 1.85 0.00 0.00 -
DY 3.76 0.00 2.67 2.75 0.00 0.00 0.00 -
P/NAPS 1.03 1.17 1.19 1.46 1.71 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