Highlights

[IQGROUP] QoQ Annualized Quarter Result on 2012-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 26-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Sep-2012  [#2]
Profit Trend QoQ -     -79.12%    YoY -     -96.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 155,304 141,315 138,180 140,262 132,152 149,246 151,926 1.48%
  QoQ % 9.90% 2.27% -1.48% 6.14% -11.45% -1.76% -
  Horiz. % 102.22% 93.02% 90.95% 92.32% 86.98% 98.24% 100.00%
PBT 7,532 2,960 438 1,266 3,284 7,064 4,337 44.52%
  QoQ % 154.46% 574.77% -65.35% -61.45% -53.51% 62.87% -
  Horiz. % 173.66% 68.24% 10.11% 29.19% 75.71% 162.87% 100.00%
Tax -1,448 -2,336 -630 -942 -1,732 -779 326 -
  QoQ % 38.01% -270.40% 33.05% 45.61% -122.34% -338.47% -
  Horiz. % -443.26% -715.10% -193.06% -288.37% -530.20% -238.47% 100.00%
NP 6,084 624 -192 324 1,552 6,285 4,664 19.41%
  QoQ % 875.00% 425.00% -159.26% -79.12% -75.31% 34.76% -
  Horiz. % 130.45% 13.38% -4.12% 6.95% 33.28% 134.76% 100.00%
NP to SH 6,084 624 -192 324 1,552 6,285 4,664 19.41%
  QoQ % 875.00% 425.00% -159.26% -79.12% -75.31% 34.76% -
  Horiz. % 130.45% 13.38% -4.12% 6.95% 33.28% 134.76% 100.00%
Tax Rate 19.22 % 78.92 % 143.77 % 74.41 % 52.74 % 11.03 % -7.53 % -
  QoQ % -75.65% -45.11% 93.21% 41.09% 378.15% 246.48% -
  Horiz. % -255.25% -1,048.07% -1,909.30% -988.18% -700.40% -146.48% 100.00%
Total Cost 149,220 140,691 138,372 139,938 130,600 142,961 147,262 0.88%
  QoQ % 6.06% 1.68% -1.12% 7.15% -8.65% -2.92% -
  Horiz. % 101.33% 95.54% 93.96% 95.03% 88.69% 97.08% 100.00%
Net Worth 86,671 84,624 83,858 85,263 85,191 83,263 85,849 0.64%
  QoQ % 2.42% 0.91% -1.65% 0.08% 2.31% -3.01% -
  Horiz. % 100.96% 98.57% 97.68% 99.32% 99.23% 96.99% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 86,671 84,624 83,858 85,263 85,191 83,263 85,849 0.64%
  QoQ % 2.42% 0.91% -1.65% 0.08% 2.31% -3.01% -
  Horiz. % 100.96% 98.57% 97.68% 99.32% 99.23% 96.99% 100.00%
NOSH 84,972 85,479 84,705 85,263 84,347 84,963 85,000 -0.02%
  QoQ % -0.59% 0.91% -0.65% 1.09% -0.72% -0.04% -
  Horiz. % 99.97% 100.56% 99.65% 100.31% 99.23% 99.96% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.92 % 0.44 % -0.14 % 0.23 % 1.17 % 4.21 % 3.07 % 17.71%
  QoQ % 790.91% 414.29% -160.87% -80.34% -72.21% 37.13% -
  Horiz. % 127.69% 14.33% -4.56% 7.49% 38.11% 137.13% 100.00%
ROE 7.02 % 0.74 % -0.23 % 0.38 % 1.82 % 7.55 % 5.43 % 18.69%
  QoQ % 848.65% 421.74% -160.53% -79.12% -75.89% 39.04% -
  Horiz. % 129.28% 13.63% -4.24% 7.00% 33.52% 139.04% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 182.77 165.32 163.13 164.50 156.68 175.66 178.74 1.50%
  QoQ % 10.56% 1.34% -0.83% 4.99% -10.80% -1.72% -
  Horiz. % 102.25% 92.49% 91.27% 92.03% 87.66% 98.28% 100.00%
EPS 7.16 0.73 -0.23 0.38 1.84 7.39 5.49 19.39%
  QoQ % 880.82% 417.39% -160.53% -79.35% -75.10% 34.61% -
  Horiz. % 130.42% 13.30% -4.19% 6.92% 33.52% 134.61% 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 1.0200 0.9900 0.9900 1.0000 1.0100 0.9800 1.0100 0.66%
  QoQ % 3.03% 0.00% -1.00% -0.99% 3.06% -2.97% -
  Horiz. % 100.99% 98.02% 98.02% 99.01% 100.00% 97.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 176.43 160.53 156.97 159.34 150.12 169.54 172.59 1.48%
  QoQ % 9.90% 2.27% -1.49% 6.14% -11.45% -1.77% -
  Horiz. % 102.22% 93.01% 90.95% 92.32% 86.98% 98.23% 100.00%
EPS 6.91 0.71 -0.22 0.37 1.76 7.14 5.30 19.36%
  QoQ % 873.24% 422.73% -159.46% -78.98% -75.35% 34.72% -
  Horiz. % 130.38% 13.40% -4.15% 6.98% 33.21% 134.72% 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 0.9846 0.9613 0.9526 0.9686 0.9678 0.9459 0.9753 0.64%
  QoQ % 2.42% 0.91% -1.65% 0.08% 2.32% -3.01% -
  Horiz. % 100.95% 98.56% 97.67% 99.31% 99.23% 96.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.3300 0.4100 0.4500 0.3100 0.2900 0.3100 0.3300 -
P/RPS 0.18 0.25 0.28 0.19 0.19 0.18 0.18 -
  QoQ % -28.00% -10.71% 47.37% 0.00% 5.56% 0.00% -
  Horiz. % 100.00% 138.89% 155.56% 105.56% 105.56% 100.00% 100.00%
P/EPS 4.61 56.16 -198.53 81.58 15.76 4.19 6.01 -16.22%
  QoQ % -91.79% 128.29% -343.36% 417.64% 276.13% -30.28% -
  Horiz. % 76.71% 934.44% -3,303.33% 1,357.40% 262.23% 69.72% 100.00%
EY 21.70 1.78 -0.50 1.23 6.34 23.86 16.63 19.43%
  QoQ % 1,119.10% 456.00% -140.65% -80.60% -73.43% 43.48% -
  Horiz. % 130.49% 10.70% -3.01% 7.40% 38.12% 143.48% 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 0.32 0.41 0.45 0.31 0.29 0.32 0.33 -2.03%
  QoQ % -21.95% -8.89% 45.16% 6.90% -9.38% -3.03% -
  Horiz. % 96.97% 124.24% 136.36% 93.94% 87.88% 96.97% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 29/05/13 25/02/13 26/11/12 28/08/12 28/05/12 27/02/12 -
Price 0.3300 0.3100 0.3700 0.5700 0.3300 0.3000 0.2900 -
P/RPS 0.18 0.19 0.23 0.35 0.21 0.17 0.16 8.18%
  QoQ % -5.26% -17.39% -34.29% 66.67% 23.53% 6.25% -
  Horiz. % 112.50% 118.75% 143.75% 218.75% 131.25% 106.25% 100.00%
P/EPS 4.61 42.47 -163.24 150.00 17.93 4.06 5.29 -8.77%
  QoQ % -89.15% 126.02% -208.83% 736.59% 341.63% -23.25% -
  Horiz. % 87.15% 802.84% -3,085.82% 2,835.54% 338.94% 76.75% 100.00%
EY 21.70 2.35 -0.61 0.67 5.58 24.66 18.92 9.58%
  QoQ % 823.40% 485.25% -191.04% -87.99% -77.37% 30.34% -
  Horiz. % 114.69% 12.42% -3.22% 3.54% 29.49% 130.34% 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 0.32 0.31 0.37 0.57 0.33 0.31 0.29 6.79%
  QoQ % 3.23% -16.22% -35.09% 72.73% 6.45% 6.90% -
  Horiz. % 110.34% 106.90% 127.59% 196.55% 113.79% 106.90% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers