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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

270  373  554  1295 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERMAJU 0.095+0.005 
 EMICO 0.37+0.065 
 GREENYB 0.34-0.04 
 YLI 0.60+0.18 
 PASUKGB 0.10+0.005 
 FITTERS 0.365+0.005 
 YGL 0.305+0.005 
 SAUDEE 0.115-0.005 
 GLOTEC-WA 0.16-0.005 
 PAOS-WA 0.105+0.005 
PARTNERS & BROKERS