[IQGROUP] YoY Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[IQGROUP] IQ GROUP HOLDINGS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -94.75%
YoY- 101.19%
Quarter Report
Latest QR
Upcoming QR
IQGROUP's Result
IQGROUP's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 70,131 77,446 72,376 61,341 57,429 63,662 68,015 0.51%
PBT 633 5,188 -6,193 409 -2,235 768 6,855 -32.74%
Tax -471 -559 365 -376 -541 -213 -1,071 -12.78%
NP 162 4,629 -5,828 33 -2,776 555 5,784 -44.86%
-
NP to SH 162 4,629 -5,828 33 -2,776 555 5,784 -44.86%
-
Tax Rate 74.41% 10.77% - 91.93% - 27.73% 15.62% -
Total Cost 69,969 72,817 78,204 61,308 60,205 63,107 62,231 1.97%
-
Net Worth 85,263 86,634 90,053 106,424 106,965 105,876 109,725 -4.11%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - 4,252 -
Div Payout % - - - - - - 73.53% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 85,263 86,634 90,053 106,424 106,965 105,876 109,725 -4.11%
NOSH 85,263 84,935 84,956 82,500 84,892 85,384 85,058 0.04%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.23% 5.98% -8.05% 0.05% -4.83% 0.87% 8.50% -
ROE 0.19% 5.34% -6.47% 0.03% -2.60% 0.52% 5.27% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 82.25 91.18 85.19 74.35 67.65 74.56 79.96 0.47%
EPS 0.19 5.45 -6.86 0.04 -3.27 0.65 6.80 -44.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.00 1.02 1.06 1.29 1.26 1.24 1.29 -4.15%
Adjusted Per Share Value based on latest NOSH - 85,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 79.67 87.98 82.22 69.68 65.24 72.32 77.27 0.51%
EPS 0.18 5.26 -6.62 0.04 -3.15 0.63 6.57 -45.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.83 -
NAPS 0.9686 0.9842 1.023 1.209 1.2151 1.2028 1.2465 -4.11%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.31 0.28 0.60 0.70 0.75 1.05 1.48 -
P/RPS 0.38 0.31 0.70 0.94 1.11 1.41 1.85 -23.16%
P/EPS 163.16 5.14 -8.75 1,750.00 -22.94 161.54 21.76 39.85%
EY 0.61 19.46 -11.43 0.06 -4.36 0.62 4.59 -28.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.38 -
P/NAPS 0.31 0.27 0.57 0.54 0.60 0.85 1.15 -19.61%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 24/11/11 29/11/10 26/11/09 27/11/08 23/11/07 27/11/06 -
Price 0.57 0.28 0.46 0.80 0.47 0.88 1.33 -
P/RPS 0.69 0.31 0.54 1.08 0.69 1.18 1.66 -13.59%
P/EPS 300.00 5.14 -6.71 2,000.00 -14.37 135.38 19.56 57.55%
EY 0.33 19.46 -14.91 0.05 -6.96 0.74 5.11 -36.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.76 -
P/NAPS 0.57 0.27 0.43 0.62 0.37 0.71 1.03 -9.38%

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