Highlights

[IQGROUP] QoQ Annualized Quarter Result on 2013-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 25-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     172.16%    YoY -     5,010.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 226,960 171,388 179,048 180,710 155,304 141,315 138,180 39.34%
  QoQ % 32.42% -4.28% -0.92% 16.36% 9.90% 2.27% -
  Horiz. % 164.25% 124.03% 129.58% 130.78% 112.39% 102.27% 100.00%
PBT 34,944 12,727 17,102 19,120 7,532 2,960 438 1,766.27%
  QoQ % 174.57% -25.58% -10.55% 153.85% 154.46% 574.77% -
  Horiz. % 7,965.97% 2,901.30% 3,898.79% 4,358.67% 1,717.02% 674.77% 100.00%
Tax -5,488 -1,764 -2,762 -2,562 -1,448 -2,336 -630 324.75%
  QoQ % -211.11% 36.15% -7.83% -76.93% 38.01% -270.40% -
  Horiz. % 870.19% 279.70% 438.06% 406.24% 229.60% 370.40% 100.00%
NP 29,456 10,963 14,340 16,558 6,084 624 -192 -
  QoQ % 168.69% -23.55% -13.40% 172.16% 875.00% 425.00% -
  Horiz. % -15,341.67% -5,709.90% -7,468.75% -8,623.96% -3,168.75% -325.00% 100.00%
NP to SH 29,864 11,216 14,340 16,558 6,084 624 -192 -
  QoQ % 166.26% -21.79% -13.40% 172.16% 875.00% 425.00% -
  Horiz. % -15,554.17% -5,841.67% -7,468.75% -8,623.96% -3,168.75% -325.00% 100.00%
Tax Rate 15.71 % 13.86 % 16.15 % 13.40 % 19.22 % 78.92 % 143.77 % -77.24%
  QoQ % 13.35% -14.18% 20.52% -30.28% -75.65% -45.11% -
  Horiz. % 10.93% 9.64% 11.23% 9.32% 13.37% 54.89% 100.00%
Total Cost 197,504 160,425 164,708 164,152 149,220 140,691 138,372 26.85%
  QoQ % 23.11% -2.60% 0.34% 10.01% 6.06% 1.68% -
  Horiz. % 142.73% 115.94% 119.03% 118.63% 107.84% 101.68% 100.00%
Net Worth 104,592 96,088 96,922 94,350 86,671 84,624 83,858 15.92%
  QoQ % 8.85% -0.86% 2.73% 8.86% 2.42% 0.91% -
  Horiz. % 124.72% 114.58% 115.58% 112.51% 103.35% 100.91% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 104,592 96,088 96,922 94,350 86,671 84,624 83,858 15.92%
  QoQ % 8.85% -0.86% 2.73% 8.86% 2.42% 0.91% -
  Horiz. % 124.72% 114.58% 115.58% 112.51% 103.35% 100.91% 100.00%
NOSH 85,034 85,034 85,019 85,000 84,972 85,479 84,705 0.26%
  QoQ % 0.00% 0.02% 0.02% 0.03% -0.59% 0.91% -
  Horiz. % 100.39% 100.39% 100.37% 100.35% 100.31% 100.91% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.98 % 6.40 % 8.01 % 9.16 % 3.92 % 0.44 % -0.14 % -
  QoQ % 102.81% -20.10% -12.55% 133.67% 790.91% 414.29% -
  Horiz. % -9,271.43% -4,571.43% -5,721.43% -6,542.86% -2,800.00% -314.29% 100.00%
ROE 28.55 % 11.67 % 14.80 % 17.55 % 7.02 % 0.74 % -0.23 % -
  QoQ % 144.64% -21.15% -15.67% 150.00% 848.65% 421.74% -
  Horiz. % -12,413.04% -5,073.91% -6,434.78% -7,630.43% -3,052.17% -321.74% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 266.90 201.55 210.60 212.60 182.77 165.32 163.13 38.97%
  QoQ % 32.42% -4.30% -0.94% 16.32% 10.56% 1.34% -
  Horiz. % 163.61% 123.55% 129.10% 130.33% 112.04% 101.34% 100.00%
EPS 35.12 13.19 16.87 19.48 7.16 0.73 -0.23 -
  QoQ % 166.26% -21.81% -13.40% 172.07% 880.82% 417.39% -
  Horiz. % -15,269.56% -5,734.78% -7,334.78% -8,469.56% -3,113.04% -317.39% 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 1.2300 1.1300 1.1400 1.1100 1.0200 0.9900 0.9900 15.62%
  QoQ % 8.85% -0.88% 2.70% 8.82% 3.03% 0.00% -
  Horiz. % 124.24% 114.14% 115.15% 112.12% 103.03% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 88,028
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 257.83 194.70 203.40 205.29 176.43 160.53 156.97 39.34%
  QoQ % 32.42% -4.28% -0.92% 16.36% 9.90% 2.27% -
  Horiz. % 164.25% 124.04% 129.58% 130.78% 112.40% 102.27% 100.00%
EPS 33.93 12.74 16.29 18.81 6.91 0.71 -0.22 -
  QoQ % 166.33% -21.79% -13.40% 172.21% 873.24% 422.73% -
  Horiz. % -15,422.73% -5,790.91% -7,404.55% -8,550.00% -3,140.91% -322.73% 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 1.1882 1.0916 1.1010 1.0718 0.9846 0.9613 0.9526 15.92%
  QoQ % 8.85% -0.85% 2.72% 8.86% 2.42% 0.91% -
  Horiz. % 124.73% 114.59% 115.58% 112.51% 103.36% 100.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.1500 1.3200 0.8050 0.4500 0.3300 0.4100 0.4500 -
P/RPS 0.43 0.65 0.38 0.21 0.18 0.25 0.28 33.21%
  QoQ % -33.85% 71.05% 80.95% 16.67% -28.00% -10.71% -
  Horiz. % 153.57% 232.14% 135.71% 75.00% 64.29% 89.29% 100.00%
P/EPS 3.27 10.01 4.77 2.31 4.61 56.16 -198.53 -
  QoQ % -67.33% 109.85% 106.49% -49.89% -91.79% 128.29% -
  Horiz. % -1.65% -5.04% -2.40% -1.16% -2.32% -28.29% 100.00%
EY 30.54 9.99 20.95 43.29 21.70 1.78 -0.50 -
  QoQ % 205.71% -52.32% -51.61% 99.49% 1,119.10% 456.00% -
  Horiz. % -6,108.00% -1,998.00% -4,190.00% -8,658.00% -4,340.00% -356.00% 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 0.93 1.17 0.71 0.41 0.32 0.41 0.45 62.46%
  QoQ % -20.51% 64.79% 73.17% 28.13% -21.95% -8.89% -
  Horiz. % 206.67% 260.00% 157.78% 91.11% 71.11% 91.11% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 29/05/14 24/02/14 25/11/13 30/08/13 29/05/13 25/02/13 -
Price 1.2500 1.2800 1.4700 0.7000 0.3300 0.3100 0.3700 -
P/RPS 0.47 0.64 0.70 0.33 0.18 0.19 0.23 61.24%
  QoQ % -26.56% -8.57% 112.12% 83.33% -5.26% -17.39% -
  Horiz. % 204.35% 278.26% 304.35% 143.48% 78.26% 82.61% 100.00%
P/EPS 3.56 9.70 8.72 3.59 4.61 42.47 -163.24 -
  QoQ % -63.30% 11.24% 142.90% -22.13% -89.15% 126.02% -
  Horiz. % -2.18% -5.94% -5.34% -2.20% -2.82% -26.02% 100.00%
EY 28.10 10.30 11.47 27.83 21.70 2.35 -0.61 -
  QoQ % 172.82% -10.20% -58.79% 28.25% 823.40% 485.25% -
  Horiz. % -4,606.56% -1,688.52% -1,880.33% -4,562.29% -3,557.38% -385.25% 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 1.02 1.13 1.29 0.63 0.32 0.31 0.37 96.97%
  QoQ % -9.73% -12.40% 104.76% 96.88% 3.23% -16.22% -
  Horiz. % 275.68% 305.41% 348.65% 170.27% 86.49% 83.78% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

236  475  591  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 VC 0.05-0.005 
 MAHSING 0.975-0.025 
 DATAPRP 0.20-0.02 
 KSTAR 0.445+0.075 
 LUSTER 0.165-0.005 
 SUPERMX-C1I 0.15-0.005 
 DGSB 0.22+0.005 
 SUPERMX 9.59-0.19 
 VIVOCOM 0.0450.00 

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!

TOP ARTICLES

1. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
2. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
6. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS