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 - 88,028
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.
 


 

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. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
7. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
8. Top Glove jumps because of Coronavirus Retirement Planning
Partners & Brokers