[IQGROUP] QoQ Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[IQGROUP] IQ GROUP HOLDINGS BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 34.76%
YoY- 146.77%
Quarter Report
Latest QR
Upcoming QR
IQGROUP's Result
IQGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 138,180 140,262 132,152 149,246 151,926 154,892 145,548 -3.38%
PBT 438 1,266 3,284 7,064 4,337 10,376 960 -40.59%
Tax -630 -942 -1,732 -779 326 -1,118 788 -
NP -192 324 1,552 6,285 4,664 9,258 1,748 -
-
NP to SH -192 324 1,552 6,285 4,664 9,258 1,748 -
-
Tax Rate 143.84% 74.41% 52.74% 11.03% -7.52% 10.77% -82.08% -
Total Cost 138,372 139,938 130,600 142,961 147,262 145,634 143,800 -2.52%
-
Net Worth 83,858 85,263 85,191 83,263 85,849 86,634 82,258 1.28%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 83,858 85,263 85,191 83,263 85,849 86,634 82,258 1.28%
NOSH 84,705 85,263 84,347 84,963 85,000 84,935 85,686 -0.76%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -0.14% 0.23% 1.17% 4.21% 3.07% 5.98% 1.20% -
ROE -0.23% 0.38% 1.82% 7.55% 5.43% 10.69% 2.13% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 163.13 164.50 156.68 175.66 178.74 182.36 169.86 -2.64%
EPS -0.23 0.38 1.84 7.39 5.49 10.90 2.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.00 1.01 0.98 1.01 1.02 0.96 2.06%
Adjusted Per Share Value based on latest NOSH - 85,024
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 156.97 159.34 150.12 169.54 172.59 175.96 165.34 -3.38%
EPS -0.22 0.37 1.76 7.14 5.30 10.52 1.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9526 0.9686 0.9678 0.9459 0.9753 0.9842 0.9345 1.28%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.45 0.31 0.29 0.31 0.33 0.28 0.34 -
P/RPS 0.28 0.19 0.19 0.18 0.18 0.15 0.20 25.01%
P/EPS -198.53 81.58 15.76 4.19 6.01 2.57 16.67 -
EY -0.50 1.23 6.34 23.86 16.63 38.93 6.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.31 0.29 0.32 0.33 0.27 0.35 18.14%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 26/11/12 28/08/12 28/05/12 27/02/12 24/11/11 26/08/11 -
Price 0.37 0.57 0.33 0.30 0.29 0.28 0.30 -
P/RPS 0.23 0.35 0.21 0.17 0.16 0.15 0.18 17.66%
P/EPS -163.24 150.00 17.93 4.06 5.29 2.57 14.71 -
EY -0.61 0.67 5.58 24.66 18.92 38.93 6.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.57 0.33 0.31 0.29 0.27 0.31 12.45%

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