[IQGROUP] QoQ TTM 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- -6.93%
YoY- 408.99%
Quarter Report
Latest QR
Upcoming QR
IQGROUP's Result
IQGROUP's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 153,765 149,159 146,509 138,389 134,581 95,152 56,087 96.00%
PBT 15,525 17,031 17,578 15,433 16,706 11,643 5,983 88.94%
Tax -2,927 -1,770 -2,254 -1,965 -2,235 -2,080 -1,052 97.94%
NP 12,598 15,261 15,324 13,468 14,471 9,563 4,931 86.99%
-
NP to SH 12,598 15,261 15,324 13,468 14,471 9,563 4,931 86.99%
-
Tax Rate 18.85% 10.39% 12.82% 12.73% 13.38% 17.86% 17.58% -
Total Cost 141,167 133,898 131,185 124,921 120,110 85,589 51,156 96.86%
-
Net Worth 110,651 108,704 109,689 108,965 107,121 104,701 72,082 33.10%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 7,656 7,652 11,840 7,588 7,588 4,188 - -
Div Payout % 60.77% 50.14% 77.27% 56.35% 52.44% 43.79% - -
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 110,651 108,704 109,689 108,965 107,121 104,701 72,082 33.10%
NOSH 85,116 84,925 85,030 85,129 85,017 83,761 72,082 11.72%
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% 10.23% 10.46% 9.73% 10.75% 10.05% 8.79% -
ROE 11.39% 14.04% 13.97% 12.36% 13.51% 9.13% 6.84% -
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 180.65 175.63 172.30 162.56 158.30 113.60 77.81 75.42%
EPS 14.80 17.97 18.02 15.82 17.02 11.42 6.84 67.36%
DPS 9.00 9.00 14.00 8.91 8.93 5.00 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 174.68 169.44 166.43 157.21 152.88 108.09 63.71 96.01%
EPS 14.31 17.34 17.41 15.30 16.44 10.86 5.60 87.01%
DPS 8.70 8.69 13.45 8.62 8.62 4.76 0.00 -
NAPS 1.257 1.2349 1.2461 1.2379 1.2169 1.1894 0.8189 33.10%
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 0.76 0.86 0.92 1.07 1.58 0.00 -
P/EPS 8.51 7.46 8.21 9.48 9.99 15.68 0.00 -
EY 11.75 13.41 12.18 10.55 10.01 6.38 0.00 -
DY 7.14 6.72 9.46 5.94 5.25 2.79 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 - - -
Price 1.21 1.42 1.33 1.50 1.50 0.00 0.00 -
P/RPS 0.67 0.81 0.77 0.92 0.95 0.00 0.00 -
P/EPS 8.18 7.90 7.38 9.48 8.81 0.00 0.00 -
EY 12.23 12.65 13.55 10.55 11.35 0.00 0.00 -
DY 7.44 6.34 10.53 5.94 5.95 0.00 0.00 -
P/NAPS 0.93 1.11 1.03 1.17 1.19 0.00 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