[IQGROUP] YoY Annualized Quarter Result on 30-Jun-2008 [#1]

Announcement Date
15-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -523.75%
YoY- -443.13%
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 145,548 151,680 118,112 106,564 132,380 130,344 115,112 3.98%
PBT 960 -7,820 4,488 -4,688 3,012 7,732 12,824 -35.06%
Tax 788 32 -1,976 -308 -1,556 -1,160 -2,240 -
NP 1,748 -7,788 2,512 -4,996 1,456 6,572 10,584 -25.91%
-
NP to SH 1,748 -7,788 2,512 -4,996 1,456 6,572 10,584 -25.91%
-
Tax Rate -82.08% - 44.03% - 51.66% 15.00% 17.47% -
Total Cost 143,800 159,468 115,600 111,560 130,924 123,772 104,528 5.45%
-
Net Worth 82,258 95,224 110,324 106,207 110,893 108,965 69,745 2.78%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 82,258 95,224 110,324 106,207 110,893 108,965 69,745 2.78%
NOSH 85,686 85,021 84,864 84,965 84,651 85,129 71,902 2.96%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 1.20% -5.13% 2.13% -4.69% 1.10% 5.04% 9.19% -
ROE 2.13% -8.18% 2.28% -4.70% 1.31% 6.03% 15.18% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 169.86 178.40 139.18 125.42 156.38 153.11 160.10 0.99%
EPS 2.04 -9.16 2.96 -5.88 1.72 7.72 14.72 -28.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 1.12 1.30 1.25 1.31 1.28 0.97 -0.17%
Adjusted Per Share Value based on latest NOSH - 84,965
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 165.34 172.31 134.18 121.06 150.38 148.07 130.77 3.98%
EPS 1.99 -8.85 2.85 -5.68 1.65 7.47 12.02 -25.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9345 1.0818 1.2533 1.2065 1.2597 1.2379 0.7923 2.78%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 - -
Price 0.34 0.36 0.70 0.57 1.13 1.50 0.00 -
P/RPS 0.20 0.20 0.50 0.45 0.72 0.98 0.00 -
P/EPS 16.67 -3.93 23.65 -9.69 65.70 19.43 0.00 -
EY 6.00 -25.44 4.23 -10.32 1.52 5.15 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.32 0.54 0.46 0.86 1.17 0.00 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 26/08/10 19/08/09 15/08/08 15/08/07 28/08/06 04/10/05 -
Price 0.30 0.39 0.70 0.51 1.11 1.50 0.00 -
P/RPS 0.18 0.22 0.50 0.41 0.71 0.98 0.00 -
P/EPS 14.71 -4.26 23.65 -8.67 64.53 19.43 0.00 -
EY 6.80 -23.49 4.23 -11.53 1.55 5.15 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.54 0.41 0.85 1.17 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