Highlights

[IQGROUP] QoQ Annualized Quarter Result on 2017-09-30 [#2]

Stock [IQGROUP]: IQ GROUP HOLDINGS BHD
Announcement Date 29-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Sep-2017  [#2]
Profit Trend QoQ -     -54.62%    YoY -     -82.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 147,268 154,621 158,286 172,068 180,972 198,896 201,870 -19.01%
  QoQ % -4.76% -2.32% -8.01% -4.92% -9.01% -1.47% -
  Horiz. % 72.95% 76.59% 78.41% 85.24% 89.65% 98.53% 100.00%
PBT -368 -778 1,240 4,912 12,628 32,695 36,808 -
  QoQ % 52.70% -162.74% -74.76% -61.10% -61.38% -11.17% -
  Horiz. % -1.00% -2.11% 3.37% 13.34% 34.31% 88.83% 100.00%
Tax 1,208 461 524 -118 -2,064 -4,530 -7,514 -
  QoQ % 162.04% -12.02% 544.07% 94.28% 54.44% 39.72% -
  Horiz. % -16.08% -6.13% -6.97% 1.57% 27.47% 60.28% 100.00%
NP 840 -317 1,764 4,794 10,564 28,165 29,293 -90.69%
  QoQ % 364.98% -117.97% -63.20% -54.62% -62.49% -3.85% -
  Horiz. % 2.87% -1.08% 6.02% 16.37% 36.06% 96.15% 100.00%
NP to SH 840 -317 1,764 4,794 10,564 28,443 29,293 -90.69%
  QoQ % 364.98% -117.97% -63.20% -54.62% -62.86% -2.90% -
  Horiz. % 2.87% -1.08% 6.02% 16.37% 36.06% 97.10% 100.00%
Tax Rate - % - % -42.26 % 2.40 % 16.34 % 13.86 % 20.42 % -
  QoQ % 0.00% 0.00% -1,860.83% -85.31% 17.89% -32.13% -
  Horiz. % 0.00% 0.00% -206.95% 11.75% 80.02% 67.87% 100.00%
Total Cost 146,428 154,938 156,522 167,274 170,408 170,731 172,577 -10.40%
  QoQ % -5.49% -1.01% -6.43% -1.84% -0.19% -1.07% -
  Horiz. % 84.85% 89.78% 90.70% 96.93% 98.74% 98.93% 100.00%
Net Worth 146,126 145,246 153,168 155,809 161,971 161,091 159,330 -5.62%
  QoQ % 0.61% -5.17% -1.69% -3.80% 0.55% 1.10% -
  Horiz. % 91.71% 91.16% 96.13% 97.79% 101.66% 101.10% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - 88 58 88 - 96 58 -
  QoQ % 0.00% 50.00% -33.33% 0.00% 0.00% 65.00% -
  Horiz. % 0.00% 150.00% 100.00% 150.00% 0.00% 165.00% 100.00%
Div Payout % - % - % 3.33 % 1.84 % - % 0.34 % 0.20 % -
  QoQ % 0.00% 0.00% 80.98% 0.00% 0.00% 70.00% -
  Horiz. % 0.00% 0.00% 1,665.00% 920.00% 0.00% 170.00% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 146,126 145,246 153,168 155,809 161,971 161,091 159,330 -5.62%
  QoQ % 0.61% -5.17% -1.69% -3.80% 0.55% 1.10% -
  Horiz. % 91.71% 91.16% 96.13% 97.79% 101.66% 101.10% 100.00%
NOSH 88,028 88,028 88,028 88,028 88,028 88,028 88,028 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 0.57 % -0.21 % 1.11 % 2.79 % 5.84 % 14.16 % 14.51 % -88.51%
  QoQ % 371.43% -118.92% -60.22% -52.23% -58.76% -2.41% -
  Horiz. % 3.93% -1.45% 7.65% 19.23% 40.25% 97.59% 100.00%
ROE 0.57 % -0.22 % 1.15 % 3.08 % 6.52 % 17.66 % 18.39 % -90.20%
  QoQ % 359.09% -119.13% -62.66% -52.76% -63.08% -3.97% -
  Horiz. % 3.10% -1.20% 6.25% 16.75% 35.45% 96.03% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 167.30 175.65 179.81 195.47 205.58 225.95 229.33 -19.01%
  QoQ % -4.75% -2.31% -8.01% -4.92% -9.02% -1.47% -
  Horiz. % 72.95% 76.59% 78.41% 85.24% 89.64% 98.53% 100.00%
EPS 0.96 -0.36 2.00 5.44 12.00 32.31 33.28 -90.66%
  QoQ % 366.67% -118.00% -63.24% -54.67% -62.86% -2.91% -
  Horiz. % 2.88% -1.08% 6.01% 16.35% 36.06% 97.09% 100.00%
DPS 0.00 0.10 0.07 0.10 0.00 0.11 0.07 -
  QoQ % 0.00% 42.86% -30.00% 0.00% 0.00% 57.14% -
  Horiz. % 0.00% 142.86% 100.00% 142.86% 0.00% 157.14% 100.00%
NAPS 1.6600 1.6500 1.7400 1.7700 1.8400 1.8300 1.8100 -5.62%
  QoQ % 0.61% -5.17% -1.69% -3.80% 0.55% 1.10% -
  Horiz. % 91.71% 91.16% 96.13% 97.79% 101.66% 101.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 89,032
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 167.30 175.65 179.81 195.47 205.58 225.95 229.33 -19.01%
  QoQ % -4.75% -2.31% -8.01% -4.92% -9.02% -1.47% -
  Horiz. % 72.95% 76.59% 78.41% 85.24% 89.64% 98.53% 100.00%
EPS 0.96 -0.36 2.00 5.44 12.00 32.31 33.28 -90.66%
  QoQ % 366.67% -118.00% -63.24% -54.67% -62.86% -2.91% -
  Horiz. % 2.88% -1.08% 6.01% 16.35% 36.06% 97.09% 100.00%
DPS 0.00 0.10 0.07 0.10 0.00 0.11 0.07 -
  QoQ % 0.00% 42.86% -30.00% 0.00% 0.00% 57.14% -
  Horiz. % 0.00% 142.86% 100.00% 142.86% 0.00% 157.14% 100.00%
NAPS 1.6600 1.6500 1.7400 1.7700 1.8400 1.8300 1.8100 -5.62%
  QoQ % 0.61% -5.17% -1.69% -3.80% 0.55% 1.10% -
  Horiz. % 91.71% 91.16% 96.13% 97.79% 101.66% 101.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.3000 1.4200 1.9900 3.1100 4.2500 3.5000 2.5500 -
P/RPS 0.78 0.81 1.11 1.59 2.07 1.55 1.11 -21.01%
  QoQ % -3.70% -27.03% -30.19% -23.19% 33.55% 39.64% -
  Horiz. % 70.27% 72.97% 100.00% 143.24% 186.49% 139.64% 100.00%
P/EPS 136.23 -394.32 99.31 57.11 35.41 10.83 7.66 584.94%
  QoQ % 134.55% -497.06% 73.89% 61.28% 226.96% 41.38% -
  Horiz. % 1,778.46% -5,147.78% 1,296.48% 745.56% 462.27% 141.38% 100.00%
EY 0.73 -0.25 1.01 1.75 2.82 9.23 13.05 -85.45%
  QoQ % 392.00% -124.75% -42.29% -37.94% -69.45% -29.27% -
  Horiz. % 5.59% -1.92% 7.74% 13.41% 21.61% 70.73% 100.00%
DY 0.00 0.07 0.03 0.03 0.00 0.03 0.03 -
  QoQ % 0.00% 133.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 233.33% 100.00% 100.00% 0.00% 100.00% 100.00%
P/NAPS 0.78 0.86 1.14 1.76 2.31 1.91 1.41 -32.68%
  QoQ % -9.30% -24.56% -35.23% -23.81% 20.94% 35.46% -
  Horiz. % 55.32% 60.99% 80.85% 124.82% 163.83% 135.46% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 30/05/18 27/02/18 29/11/17 29/08/17 30/05/17 27/02/17 -
Price 1.6300 1.3600 1.7800 2.7600 4.8000 3.8300 2.9400 -
P/RPS 0.97 0.77 0.99 1.41 2.33 1.70 1.28 -16.92%
  QoQ % 25.97% -22.22% -29.79% -39.48% 37.06% 32.81% -
  Horiz. % 75.78% 60.16% 77.34% 110.16% 182.03% 132.81% 100.00%
P/EPS 170.82 -377.66 88.83 50.68 40.00 11.85 8.83 624.56%
  QoQ % 145.23% -525.15% 75.28% 26.70% 237.55% 34.20% -
  Horiz. % 1,934.54% -4,277.01% 1,006.00% 573.95% 453.00% 134.20% 100.00%
EY 0.59 -0.26 1.13 1.97 2.50 8.44 11.32 -86.12%
  QoQ % 326.92% -123.01% -42.64% -21.20% -70.38% -25.44% -
  Horiz. % 5.21% -2.30% 9.98% 17.40% 22.08% 74.56% 100.00%
DY 0.00 0.07 0.04 0.04 0.00 0.03 0.02 -
  QoQ % 0.00% 75.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 350.00% 200.00% 200.00% 0.00% 150.00% 100.00%
P/NAPS 0.98 0.82 1.02 1.56 2.61 2.09 1.62 -28.54%
  QoQ % 19.51% -19.61% -34.62% -40.23% 24.88% 29.01% -
  Horiz. % 60.49% 50.62% 62.96% 96.30% 161.11% 129.01% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers