[IQGROUP] QoQ Annualized Quarter Result on 30-Jun-2006 [#1]

Stock
[IQGROUP] IQ GROUP HOLDINGS BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -54.87%
YoY- -37.91%
Quarter Report
Latest QR
Upcoming QR
IQGROUP's Result
IQGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 153,765 146,306 136,030 130,344 134,461 126,869 112,174 23.42%
PBT 15,525 15,957 13,710 7,732 16,760 15,524 11,966 18.97%
Tax -2,927 -2,153 -2,142 -1,160 -2,198 -2,773 -2,104 24.64%
NP 12,598 13,804 11,568 6,572 14,562 12,750 9,862 17.74%
-
NP to SH 12,598 13,804 11,568 6,572 14,562 12,750 9,862 17.74%
-
Tax Rate 18.85% 13.49% 15.62% 15.00% 13.11% 17.86% 17.58% -
Total Cost 141,167 132,502 124,462 123,772 119,899 114,118 102,312 23.96%
-
Net Worth 110,526 108,799 109,725 108,965 97,752 93,902 71,985 33.12%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 7,651 5,666 8,505 - 6,982 5,008 - -
Div Payout % 60.74% 41.05% 73.53% - 47.95% 39.28% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 110,526 108,799 109,725 108,965 97,752 93,902 71,985 33.12%
NOSH 85,020 85,000 85,058 85,129 77,581 75,121 71,985 11.74%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 8.19% 9.43% 8.50% 5.04% 10.83% 10.05% 8.79% -
ROE 11.40% 12.69% 10.54% 6.03% 14.90% 13.58% 13.70% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 180.86 172.13 159.92 153.11 173.32 168.88 155.83 10.45%
EPS 14.82 16.24 13.60 7.72 18.77 16.97 13.70 5.38%
DPS 9.00 6.67 10.00 0.00 9.00 6.67 0.00 -
NAPS 1.30 1.28 1.29 1.28 1.26 1.25 1.00 19.13%
Adjusted Per Share Value based on latest NOSH - 85,129
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 174.68 166.20 154.53 148.07 152.75 144.12 127.43 23.42%
EPS 14.31 15.68 13.14 7.47 16.54 14.48 11.20 17.76%
DPS 8.69 6.44 9.66 0.00 7.93 5.69 0.00 -
NAPS 1.2556 1.236 1.2465 1.2379 1.1105 1.0667 0.8178 33.12%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 - -
Price 1.26 1.34 1.48 1.50 1.70 1.79 0.00 -
P/RPS 0.70 0.78 0.93 0.98 0.98 1.06 0.00 -
P/EPS 8.50 8.25 10.88 19.43 9.06 10.55 0.00 -
EY 11.76 12.12 9.19 5.15 11.04 9.48 0.00 -
DY 7.14 4.98 6.76 0.00 5.29 3.72 0.00 -
P/NAPS 0.97 1.05 1.15 1.17 1.35 1.43 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 26/02/07 27/11/06 28/08/06 29/05/06 27/02/06 29/11/05 -
Price 1.21 1.42 1.33 1.50 1.50 1.82 1.71 -
P/RPS 0.67 0.82 0.83 0.98 0.87 1.08 1.10 -28.16%
P/EPS 8.17 8.74 9.78 19.43 7.99 10.72 12.48 -24.62%
EY 12.25 11.44 10.23 5.15 12.51 9.33 8.01 32.77%
DY 7.44 4.69 7.52 0.00 6.00 3.66 0.00 -
P/NAPS 0.93 1.11 1.03 1.17 1.19 1.46 1.71 -33.39%

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