[IQGROUP] QoQ TTM Result on 31-Mar-2007 [#4]

Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -17.45%
YoY- -12.94%
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 146,969 149,412 154,274 153,765 149,159 146,509 138,389 4.08%
PBT 7,128 9,438 14,345 15,525 17,031 17,578 15,433 -40.16%
Tax -1,660 -2,069 -3,026 -2,927 -1,770 -2,254 -1,965 -10.60%
NP 5,468 7,369 11,319 12,598 15,261 15,324 13,468 -45.08%
-
NP to SH 5,468 7,369 11,319 12,598 15,261 15,324 13,468 -45.08%
-
Tax Rate 23.29% 21.92% 21.09% 18.85% 10.39% 12.82% 12.73% -
Total Cost 141,501 142,043 142,955 141,167 133,898 131,185 124,921 8.63%
-
Net Worth 109,608 107,654 110,893 110,651 108,704 109,689 108,965 0.39%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,404 3,404 7,656 7,656 7,652 11,840 7,588 -41.31%
Div Payout % 62.27% 46.20% 67.64% 60.77% 50.14% 77.27% 56.35% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 109,608 107,654 110,893 110,651 108,704 109,689 108,965 0.39%
NOSH 84,968 86,818 84,651 85,116 84,925 85,030 85,129 -0.12%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.72% 4.93% 7.34% 8.19% 10.23% 10.46% 9.73% -
ROE 4.99% 6.85% 10.21% 11.39% 14.04% 13.97% 12.36% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 172.97 172.10 182.25 180.65 175.63 172.30 162.56 4.21%
EPS 6.44 8.49 13.37 14.80 17.97 18.02 15.82 -44.98%
DPS 4.01 3.92 9.00 9.00 9.00 14.00 8.91 -41.18%
NAPS 1.29 1.24 1.31 1.30 1.28 1.29 1.28 0.51%
Adjusted Per Share Value based on latest NOSH - 85,116
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 166.96 169.73 175.26 174.68 169.44 166.43 157.21 4.08%
EPS 6.21 8.37 12.86 14.31 17.34 17.41 15.30 -45.09%
DPS 3.87 3.87 8.70 8.70 8.69 13.45 8.62 -41.28%
NAPS 1.2452 1.223 1.2597 1.257 1.2349 1.2461 1.2379 0.39%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.68 1.05 1.13 1.26 1.34 1.48 1.50 -
P/RPS 0.39 0.61 0.62 0.70 0.76 0.86 0.92 -43.48%
P/EPS 10.57 12.37 8.45 8.51 7.46 8.21 9.48 7.50%
EY 9.46 8.08 11.83 11.75 13.41 12.18 10.55 -6.99%
DY 5.89 3.73 7.96 7.14 6.72 9.46 5.94 -0.56%
P/NAPS 0.53 0.85 0.86 0.97 1.05 1.15 1.17 -40.93%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 23/11/07 15/08/07 29/05/07 26/02/07 27/11/06 28/08/06 -
Price 0.80 0.88 1.11 1.21 1.42 1.33 1.50 -
P/RPS 0.46 0.51 0.61 0.67 0.81 0.77 0.92 -36.92%
P/EPS 12.43 10.37 8.30 8.18 7.90 7.38 9.48 19.73%
EY 8.04 9.65 12.05 12.23 12.65 13.55 10.55 -16.52%
DY 5.01 4.46 8.11 7.44 6.34 10.53 5.94 -10.70%
P/NAPS 0.62 0.71 0.85 0.93 1.11 1.03 1.17 -34.43%

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