[IQGROUP] QoQ TTM Result on 31-Mar-2006 [#4]

Stock
[IQGROUP] IQ GROUP HOLDINGS BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 51.32%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IQGROUP's Result
IQGROUP's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 149,159 146,509 138,389 134,581 95,152 56,087 28,778 198.60%
PBT 17,031 17,578 15,433 16,706 11,643 5,983 3,206 203.52%
Tax -1,770 -2,254 -1,965 -2,235 -2,080 -1,052 -560 114.92%
NP 15,261 15,324 13,468 14,471 9,563 4,931 2,646 220.58%
-
NP to SH 15,261 15,324 13,468 14,471 9,563 4,931 2,646 220.58%
-
Tax Rate 10.39% 12.82% 12.73% 13.38% 17.86% 17.58% 17.47% -
Total Cost 133,898 131,185 124,921 120,110 85,589 51,156 26,132 196.32%
-
Net Worth 108,704 109,689 108,965 107,121 104,701 72,082 69,745 34.31%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 7,652 11,840 7,588 7,588 4,188 - - -
Div Payout % 50.14% 77.27% 56.35% 52.44% 43.79% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 108,704 109,689 108,965 107,121 104,701 72,082 69,745 34.31%
NOSH 84,925 85,030 85,129 85,017 83,761 72,082 71,902 11.70%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 10.23% 10.46% 9.73% 10.75% 10.05% 8.79% 9.19% -
ROE 14.04% 13.97% 12.36% 13.51% 9.13% 6.84% 3.79% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 175.63 172.30 162.56 158.30 113.60 77.81 40.02 167.32%
EPS 17.97 18.02 15.82 17.02 11.42 6.84 3.68 186.99%
DPS 9.00 14.00 8.91 8.93 5.00 0.00 0.00 -
NAPS 1.28 1.29 1.28 1.26 1.25 1.00 0.97 20.24%
Adjusted Per Share Value based on latest NOSH - 85,017
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 169.46 166.45 157.22 152.90 108.10 63.72 32.69 198.62%
EPS 17.34 17.41 15.30 16.44 10.86 5.60 3.01 220.33%
DPS 8.69 13.45 8.62 8.62 4.76 0.00 0.00 -
NAPS 1.235 1.2462 1.2379 1.217 1.1895 0.8189 0.7924 34.31%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 - - -
Price 1.34 1.48 1.50 1.70 1.79 0.00 0.00 -
P/RPS 0.76 0.86 0.92 1.07 1.58 0.00 0.00 -
P/EPS 7.46 8.21 9.48 9.99 15.68 0.00 0.00 -
EY 13.41 12.18 10.55 10.01 6.38 0.00 0.00 -
DY 6.72 9.46 5.94 5.25 2.79 0.00 0.00 -
P/NAPS 1.05 1.15 1.17 1.35 1.43 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 27/11/06 28/08/06 29/05/06 - - - -
Price 1.42 1.33 1.50 1.50 0.00 0.00 0.00 -
P/RPS 0.81 0.77 0.92 0.95 0.00 0.00 0.00 -
P/EPS 7.90 7.38 9.48 8.81 0.00 0.00 0.00 -
EY 12.65 13.55 10.55 11.35 0.00 0.00 0.00 -
DY 6.34 10.53 5.94 5.95 0.00 0.00 0.00 -
P/NAPS 1.11 1.03 1.17 1.19 0.00 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