[IQGROUP] YoY TTM Result on 30-Sep-2006 [#2]

Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 13.78%
YoY- 210.77%
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 155,847 133,079 149,412 146,509 56,087 29.08%
PBT 539 -815 9,438 17,578 5,983 -45.19%
Tax 167 -1,337 -2,069 -2,254 -1,052 -
NP 706 -2,152 7,369 15,324 4,931 -38.46%
-
NP to SH 706 -2,152 7,369 15,324 4,931 -38.46%
-
Tax Rate -30.98% - 21.92% 12.82% 17.58% -
Total Cost 155,141 135,231 142,043 131,185 51,156 31.93%
-
Net Worth 109,649 106,890 107,654 109,689 72,082 11.04%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - 3,404 11,840 - -
Div Payout % - - 46.20% 77.27% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 109,649 106,890 107,654 109,689 72,082 11.04%
NOSH 85,000 84,833 86,818 85,030 72,082 4.20%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 0.45% -1.62% 4.93% 10.46% 8.79% -
ROE 0.64% -2.01% 6.85% 13.97% 6.84% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 183.35 156.87 172.10 172.30 77.81 23.87%
EPS 0.83 -2.54 8.49 18.02 6.84 -40.95%
DPS 0.00 0.00 3.92 14.00 0.00 -
NAPS 1.29 1.26 1.24 1.29 1.00 6.56%
Adjusted Per Share Value based on latest NOSH - 85,030
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 177.04 151.18 169.73 166.43 63.71 29.08%
EPS 0.80 -2.44 8.37 17.41 5.60 -38.50%
DPS 0.00 0.00 3.87 13.45 0.00 -
NAPS 1.2456 1.2143 1.223 1.2461 0.8189 11.04%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 - -
Price 0.70 0.75 1.05 1.48 0.00 -
P/RPS 0.38 0.48 0.61 0.86 0.00 -
P/EPS 84.28 -29.57 12.37 8.21 0.00 -
EY 1.19 -3.38 8.08 12.18 0.00 -
DY 0.00 0.00 3.73 9.46 0.00 -
P/NAPS 0.54 0.60 0.85 1.15 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 26/11/09 27/11/08 23/11/07 27/11/06 - -
Price 0.80 0.47 0.88 1.33 0.00 -
P/RPS 0.44 0.30 0.51 0.77 0.00 -
P/EPS 96.32 -18.53 10.37 7.38 0.00 -
EY 1.04 -5.40 9.65 13.55 0.00 -
DY 0.00 0.00 4.46 10.53 0.00 -
P/NAPS 0.62 0.37 0.71 1.03 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