Highlights

[IQGROUP] QoQ Annualized Quarter Result on 2013-06-30 [#1]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     875.00%    YoY -     292.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 171,388 179,048 180,710 155,304 141,315 138,180 140,262 14.31%
  QoQ % -4.28% -0.92% 16.36% 9.90% 2.27% -1.48% -
  Horiz. % 122.19% 127.65% 128.84% 110.72% 100.75% 98.52% 100.00%
PBT 12,727 17,102 19,120 7,532 2,960 438 1,266 366.45%
  QoQ % -25.58% -10.55% 153.85% 154.46% 574.77% -65.35% -
  Horiz. % 1,005.29% 1,350.92% 1,510.27% 594.94% 233.81% 34.65% 100.00%
Tax -1,764 -2,762 -2,562 -1,448 -2,336 -630 -942 51.98%
  QoQ % 36.15% -7.83% -76.93% 38.01% -270.40% 33.05% -
  Horiz. % 187.26% 293.28% 271.97% 153.72% 247.98% 66.95% 100.00%
NP 10,963 14,340 16,558 6,084 624 -192 324 948.39%
  QoQ % -23.55% -13.40% 172.16% 875.00% 425.00% -159.26% -
  Horiz. % 3,383.64% 4,425.93% 5,110.49% 1,877.78% 192.59% -59.26% 100.00%
NP to SH 11,216 14,340 16,558 6,084 624 -192 324 964.47%
  QoQ % -21.79% -13.40% 172.16% 875.00% 425.00% -159.26% -
  Horiz. % 3,461.73% 4,425.93% 5,110.49% 1,877.78% 192.59% -59.26% 100.00%
Tax Rate 13.86 % 16.15 % 13.40 % 19.22 % 78.92 % 143.77 % 74.41 % -67.42%
  QoQ % -14.18% 20.52% -30.28% -75.65% -45.11% 93.21% -
  Horiz. % 18.63% 21.70% 18.01% 25.83% 106.06% 193.21% 100.00%
Total Cost 160,425 164,708 164,152 149,220 140,691 138,372 139,938 9.55%
  QoQ % -2.60% 0.34% 10.01% 6.06% 1.68% -1.12% -
  Horiz. % 114.64% 117.70% 117.30% 106.63% 100.54% 98.88% 100.00%
Net Worth 96,088 96,922 94,350 86,671 84,624 83,858 85,263 8.30%
  QoQ % -0.86% 2.73% 8.86% 2.42% 0.91% -1.65% -
  Horiz. % 112.70% 113.67% 110.66% 101.65% 99.25% 98.35% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 96,088 96,922 94,350 86,671 84,624 83,858 85,263 8.30%
  QoQ % -0.86% 2.73% 8.86% 2.42% 0.91% -1.65% -
  Horiz. % 112.70% 113.67% 110.66% 101.65% 99.25% 98.35% 100.00%
NOSH 85,034 85,019 85,000 84,972 85,479 84,705 85,263 -0.18%
  QoQ % 0.02% 0.02% 0.03% -0.59% 0.91% -0.65% -
  Horiz. % 99.73% 99.71% 99.69% 99.66% 100.25% 99.35% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.40 % 8.01 % 9.16 % 3.92 % 0.44 % -0.14 % 0.23 % 820.13%
  QoQ % -20.10% -12.55% 133.67% 790.91% 414.29% -160.87% -
  Horiz. % 2,782.61% 3,482.61% 3,982.61% 1,704.35% 191.30% -60.87% 100.00%
ROE 11.67 % 14.80 % 17.55 % 7.02 % 0.74 % -0.23 % 0.38 % 882.72%
  QoQ % -21.15% -15.67% 150.00% 848.65% 421.74% -160.53% -
  Horiz. % 3,071.05% 3,894.74% 4,618.42% 1,847.37% 194.74% -60.53% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 201.55 210.60 212.60 182.77 165.32 163.13 164.50 14.52%
  QoQ % -4.30% -0.94% 16.32% 10.56% 1.34% -0.83% -
  Horiz. % 122.52% 128.02% 129.24% 111.11% 100.50% 99.17% 100.00%
EPS 13.19 16.87 19.48 7.16 0.73 -0.23 0.38 966.38%
  QoQ % -21.81% -13.40% 172.07% 880.82% 417.39% -160.53% -
  Horiz. % 3,471.05% 4,439.47% 5,126.32% 1,884.21% 192.11% -60.53% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1300 1.1400 1.1100 1.0200 0.9900 0.9900 1.0000 8.50%
  QoQ % -0.88% 2.70% 8.82% 3.03% 0.00% -1.00% -
  Horiz. % 113.00% 114.00% 111.00% 102.00% 99.00% 99.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 194.70 203.40 205.29 176.43 160.53 156.97 159.34 14.31%
  QoQ % -4.28% -0.92% 16.36% 9.90% 2.27% -1.49% -
  Horiz. % 122.19% 127.65% 128.84% 110.73% 100.75% 98.51% 100.00%
EPS 12.74 16.29 18.81 6.91 0.71 -0.22 0.37 960.67%
  QoQ % -21.79% -13.40% 172.21% 873.24% 422.73% -159.46% -
  Horiz. % 3,443.24% 4,402.70% 5,083.78% 1,867.57% 191.89% -59.46% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0916 1.1010 1.0718 0.9846 0.9613 0.9526 0.9686 8.30%
  QoQ % -0.85% 2.72% 8.86% 2.42% 0.91% -1.65% -
  Horiz. % 112.70% 113.67% 110.65% 101.65% 99.25% 98.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.3200 0.8050 0.4500 0.3300 0.4100 0.4500 0.3100 -
P/RPS 0.65 0.38 0.21 0.18 0.25 0.28 0.19 127.21%
  QoQ % 71.05% 80.95% 16.67% -28.00% -10.71% 47.37% -
  Horiz. % 342.11% 200.00% 110.53% 94.74% 131.58% 147.37% 100.00%
P/EPS 10.01 4.77 2.31 4.61 56.16 -198.53 81.58 -75.34%
  QoQ % 109.85% 106.49% -49.89% -91.79% 128.29% -343.36% -
  Horiz. % 12.27% 5.85% 2.83% 5.65% 68.84% -243.36% 100.00%
EY 9.99 20.95 43.29 21.70 1.78 -0.50 1.23 304.57%
  QoQ % -52.32% -51.61% 99.49% 1,119.10% 456.00% -140.65% -
  Horiz. % 812.20% 1,703.25% 3,519.51% 1,764.23% 144.72% -40.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.17 0.71 0.41 0.32 0.41 0.45 0.31 142.61%
  QoQ % 64.79% 73.17% 28.13% -21.95% -8.89% 45.16% -
  Horiz. % 377.42% 229.03% 132.26% 103.23% 132.26% 145.16% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 24/02/14 25/11/13 30/08/13 29/05/13 25/02/13 26/11/12 -
Price 1.2800 1.4700 0.7000 0.3300 0.3100 0.3700 0.5700 -
P/RPS 0.64 0.70 0.33 0.18 0.19 0.23 0.35 49.59%
  QoQ % -8.57% 112.12% 83.33% -5.26% -17.39% -34.29% -
  Horiz. % 182.86% 200.00% 94.29% 51.43% 54.29% 65.71% 100.00%
P/EPS 9.70 8.72 3.59 4.61 42.47 -163.24 150.00 -83.92%
  QoQ % 11.24% 142.90% -22.13% -89.15% 126.02% -208.83% -
  Horiz. % 6.47% 5.81% 2.39% 3.07% 28.31% -108.83% 100.00%
EY 10.30 11.47 27.83 21.70 2.35 -0.61 0.67 519.30%
  QoQ % -10.20% -58.79% 28.25% 823.40% 485.25% -191.04% -
  Horiz. % 1,537.31% 1,711.94% 4,153.73% 3,238.81% 350.75% -91.04% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.13 1.29 0.63 0.32 0.31 0.37 0.57 57.88%
  QoQ % -12.40% 104.76% 96.88% 3.23% -16.22% -35.09% -
  Horiz. % 198.25% 226.32% 110.53% 56.14% 54.39% 64.91% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS