[IQGROUP] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[IQGROUP] IQ GROUP HOLDINGS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -97.37%
YoY- 101.19%
Quarter Report
Latest QR
Upcoming QR
IQGROUP's Result
IQGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 140,262 154,892 144,752 122,682 114,858 127,324 136,030 0.51%
PBT 1,266 10,376 -12,386 818 -4,470 1,536 13,710 -32.74%
Tax -942 -1,118 730 -752 -1,082 -426 -2,142 -12.78%
NP 324 9,258 -11,656 66 -5,552 1,110 11,568 -44.86%
-
NP to SH 324 9,258 -11,656 66 -5,552 1,110 11,568 -44.86%
-
Tax Rate 74.41% 10.77% - 91.93% - 27.73% 15.62% -
Total Cost 139,938 145,634 156,408 122,616 120,410 126,214 124,462 1.97%
-
Net Worth 85,263 86,634 90,053 106,424 106,965 105,876 109,725 -4.11%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - 8,505 -
Div Payout % - - - - - - 73.53% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 85,263 86,634 90,053 106,424 106,965 105,876 109,725 -4.11%
NOSH 85,263 84,935 84,956 82,500 84,892 85,384 85,058 0.04%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.23% 5.98% -8.05% 0.05% -4.83% 0.87% 8.50% -
ROE 0.38% 10.69% -12.94% 0.06% -5.19% 1.05% 10.54% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 164.50 182.36 170.38 148.71 135.30 149.12 159.92 0.47%
EPS 0.38 10.90 -13.72 0.08 -6.54 1.30 13.60 -44.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 1.00 1.02 1.06 1.29 1.26 1.24 1.29 -4.15%
Adjusted Per Share Value based on latest NOSH - 85,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 159.34 175.96 164.44 139.37 130.48 144.64 154.53 0.51%
EPS 0.37 10.52 -13.24 0.07 -6.31 1.26 13.14 -44.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.66 -
NAPS 0.9686 0.9842 1.023 1.209 1.2151 1.2028 1.2465 -4.11%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.31 0.28 0.60 0.70 0.75 1.05 1.48 -
P/RPS 0.19 0.15 0.35 0.47 0.55 0.70 0.93 -23.23%
P/EPS 81.58 2.57 -4.37 875.00 -11.47 80.77 10.88 39.85%
EY 1.23 38.93 -22.87 0.11 -8.72 1.24 9.19 -28.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.76 -
P/NAPS 0.31 0.27 0.57 0.54 0.60 0.85 1.15 -19.61%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 24/11/11 29/11/10 26/11/09 27/11/08 23/11/07 27/11/06 -
Price 0.57 0.28 0.46 0.80 0.47 0.88 1.33 -
P/RPS 0.35 0.15 0.27 0.54 0.35 0.59 0.83 -13.39%
P/EPS 150.00 2.57 -3.35 1,000.00 -7.19 67.69 9.78 57.55%
EY 0.67 38.93 -29.83 0.10 -13.91 1.48 10.23 -36.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.52 -
P/NAPS 0.57 0.27 0.43 0.62 0.37 0.71 1.03 -9.38%

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